{"schemaVersion":2,"ticker":"GVA","company":{"ticker":"GVA","name":"GRANITE CONSTRUCTION INC","exchange":"NYSE","cik":861459,"sic":"1600","sicDescription":"Heavy Construction Other Than Bldg Const - Contractors","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:40.919Z","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":[1963479000,1762965000,2009531000,2083037000,2266901000,2275270000,2371029000,2514617000,2958374000,3287031000,2914877000,3562459000,3501865000,3301256000,3509138000,4007574000,4424379000],"costOfRevenue":[1613970000,1585181000,1761568000,1848278000,2089724000,2035529000,2071193000,2213247000,2679633000,2952191000,2725092000,3217671000,3139220000,2931762000,3112739000,3434877000,3713163000],"grossProfit":[349509000,177784000,247963000,234759000,177177000,239741000,299836000,301370000,278741000,334840000,189785000,344788000,362645000,369494000,396399000,572697000,711216000],"operatingExpenses":[237499000,303272000,166483000,185071000,252799000,192913000,200014000,217449000,219689000,287976000,245882000,366873000,414466000,298730000,346983000,388198000,463577000],"pretaxIncome":[138851000,-106376000,89433000,81029000,-64029000,55597000,103427000,96362000,68271000,8328000,-40224000,-166463000,22127000,91817000,59854000,196192000,288827000],"interestExpense":[15756000,9740000,10362000,null,14386000,14159000,14257000,12366000,10800000,14571000,18052000,24200000,20739000,12624000,18462000,29188000,47223000],"netIncome":[73500000,-58983000,51161000,45283000,-36423000,25346000,60485000,57122000,34116000,582000,-60191000,-145117000,10096000,83302000,43599000,126346000,193003000],"dilutedEps":[1.9,-1.56,1.31,1.15,-0.94,0.64,1.52,1.42,0.84,0.01,-1.29,-3.18,0.21,1.7,0.97,2.62,3.86],"cash":[338956000,252022000,256990000,321990000,229121000,255961000,252836000,189326000,233711000,272804000,252345000,425292000,395647000,293991000,417663000,578330000,529220000],"currentAssets":[1006718000,913856000,909722000,1022057000,950203000,916947000,984998000,1088992000,1232078000,1340504000,1376941000,1455246000,1827399000,1347296000,1643451000,1716663000,1812231000],"totalAssets":[1709575000,1535533000,1547799000,1729487000,1609362000,1600048000,1626878000,1733453000,1871978000,2427150000,2502088000,2379996000,2494927000,2167933000,2813540000,3025655000,4030393000],"currentLiabilities":[506113000,438777000,448468000,531272000,497570000,462826000,465821000,529934000,655274000,737437000,842056000,943256000,1069318000,797594000,1029883000,1031959000,1481745000],"totalLiabilities":[827019000,739898000,720136000,857629000,823018000,782942000,756757000,849138000,950831000,1137796000,1323672000,1388386000,1499364000,1182788000,1786574000,1946292000,2808860000],"totalDebt":[240220000,225373000,217603000,278501000,270148000,270126000,259123000,244294000,224501000,382405000,364352000,338800000,339918000,288381000,654713000,739048000,1339129000],"equity":[882556000,795635000,827663000,871858000,786344000,817106000,870121000,884315000,921147000,1289354000,1178416000,991610000,995563000,985145000,1026966000,1079363000,1221533000],"operatingCashFlow":[64301000,29318000,92345000,91790000,5380000,43142000,66978000,73146000,146195000,86390000,111438000,268460000,21931000,55647000,183707000,456343000,468916000],"capex":[87645000,37004000,45035000,37622000,43682000,43428000,44179000,90970000,67695000,111101000,106828000,93253000,94810000,121612000,140384000,136405000,138270000],"depreciationAndAmortization":[80195000,74435000,60546000,56101000,72899000,68252000,64309000,64375000,66345000,111544000,121993000,112958000,109050000,82569000,92270000,126331000,162433000],"dilutedShares":[37683000,37820000,38473000,39076000,38803000,39795000,39868000,40225000,null,44025000,46559000,45614000,47599000,52326000,52565000,52514000,53132000],"sharesOutstanding":[38635021,38745542,38682771,38730665,38917728,39186386,39412877,39621140,39871314,46665889,45503805,45668541,45840260,43743907,43944118,43424646,43496781],"operatingIncome":[129179000,-109340000,99269000,80835000,-54692000,65100000,110308000,92354000,62523000,8216000,-41724000,-158345000,24718000,85381000,80062000,207363000,282446000],"totalCosts":[1834300000,1872305000,1910262000,2002202000,2321593000,2210170000,2260721000,2422263000,2895851000,3278815000,2956601000,3720804000,3477147000,3215875000,3429076000,3800211000,4141933000],"freeCashFlow":[-23344000,-7686000,47310000,54168000,-38302000,-286000,22799000,-17824000,78500000,-24711000,4610000,175207000,-72879000,-65965000,43323000,319938000,330646000],"capexOutflow":[-87645000,-37004000,-45035000,-37622000,-43682000,-43428000,-44179000,-90970000,-67695000,-111101000,-106828000,-93253000,-94810000,-121612000,-140384000,-136405000,-138270000],"grossMargin":[17.800495956412064,10.08437490250799,12.339346842621488,11.270035049785482,7.815824334631287,10.536815410918264,12.645817491055572,11.98472769411803,9.422101465196759,10.186700399235663,6.510909379709676,9.678371035287704,10.355767569566503,11.192527934822383,11.29619296818763,14.290366191616174,16.074933905978668],"operatingMargin":[6.579087425941403,-6.202051657293254,4.939908864307144,3.8806319810929906,-2.412632929272165,2.8611988906811057,4.652326057589342,3.6726865363592145,2.1134244689819477,0.24995200836256184,-1.4314154593830204,-4.444823084279706,0.7058524529072365,2.5863186617457115,2.28152896808276,5.1742775055432535,6.383856355886329],"netMargin":[3.7433555439095607,-3.3456705039521486,2.545917430485024,2.1738932145708407,-1.6067309511972512,1.113977681769636,2.551002117645967,2.271598418367489,1.1532010489545945,0.017705948012050998,-2.0649584870991124,-4.073506530180417,0.28830351826812284,2.5233426308047604,1.242441876039073,3.1526803996632378,4.362261912914784],"currentRatio":[1.9891170548869521,2.0827345097851526,2.0285103953905295,1.9237923323645891,1.909687079204936,1.9811916357335153,2.114541851913074,2.0549577871961415,1.8802485677747018,1.8177878245870496,1.6352130974662018,1.5427900803175385,1.7089387815411319,1.6892002698114579,1.5957647616282626,1.6634992281670105,1.2230383770486826],"netDebt":[-98736000,-26649000,-39387000,-43489000,41027000,14165000,6287000,54968000,-9210000,109601000,112007000,-86492000,-55729000,-5610000,237050000,160718000,809909000],"ebit":[154607000,-96636000,99795000,null,-49643000,69756000,117684000,108728000,79071000,22899000,-22172000,-142263000,42866000,104441000,78316000,225380000,336050000],"fcfMargin":[-1.1889100927486365,-0.4359700844883478,2.3542806754411854,2.6004338857159044,-1.6896194408136924,-0.012569936754758775,0.9615656324743392,-0.7088156963863681,2.6534846506898724,-0.7517726483261035,0.15815418626583558,4.918147829911867,-2.081148188179727,-1.998178874949413,1.2345766966132423,7.983333557908101,7.473274780483317],"ebitda":[234802000,-22201000,160341000,null,23256000,138008000,181993000,173103000,145416000,134443000,99821000,-29305000,151916000,187010000,170586000,351711000,498483000],"debtToCapital":[21.39518479197988,22.073578267751085,20.817954472832753,24.209920555235364,25.570283542137567,24.845295208382385,22.94659081651087,21.64558319134439,19.59598410681117,22.874409529124712,23.616771932007925,25.465833840695723,25.452851818932654,22.644296229523388,38.93210297565707,40.6425170107308,52.296203091231874],"returnOnAssets":[4.299314157027331,-3.6351948841147967,3.318552786401205,2.7634451189185194,-2.181769825469795,1.5794803406233542,3.748768952247433,3.399784128408779,1.892478319512979,0.02707525805233061,-2.442203034221517,-5.944879276964509,0.414201414053104,3.573000261641997,1.7504461029900193,4.327514323464108,5.470569361206159],"returnOnEquity":[8.714529788871248,-7.029354823139916,6.303340483386291,5.328913264384495,-4.393071531695174,3.1614331597492904,7.169752499219133,6.511722285680413,3.779198897567492,0.05265774591370916,-4.8781693593811415,-13.37467846007375,1.0161168655169932,8.411335744592337,4.333657536785992,11.996796321942108,16.776334088980988],"revenueGrowth":[-26.578165642327324,-10.212179503829677,13.985870394477494,3.657868428006328,8.826727513721554,0.3691824212879169,4.2086873206256925,6.055936051393718,17.647100930280835,11.109379679513133,-11.321888963018601,22.216443438265145,-1.7009037858400577,-5.728633171181641,6.297057847073972,14.203944102511779,10.400431782419982]}},"quarterly":{"keys":["2009Q2","2009Q3","2009Q4","2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '09","Q3 '09","Q4 '09","Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[461075000,720284000,434748000,220683000,454204000,670850000,417228000,256731000,484674000,728578000,539548000,310160000,539615000,728482000,504781000,378704000,550348000,739752000,598099000,379847000,585870000,719764000,589789000,420249000,569242000,751376000,630162000,439452000,604579000,803905000,666681000,468400000,762913000,957126000,801274000,551696000,828313000,1070899000,836123000,581813000,866092000,1112114000,885587000,530862000,811866000,955761000,830390000,669913000,964172000,1062129000,805651000,653886000,849247000,1008910000,789213000,560068000,898552000,1116820000,933698000,672275000,1082486000,1275510000,977303000,699547000,1125964000,1433498000,1165370000,912465000,1455872000],"costOfRevenue":[377180000,614627000,343527000,214969000,404506000,594695000,371011000,226743000,439718000,634685000,460422000,285224000,487699000,627383000,447972000,348646000,500752000,683892000,556434000,358439000,503455000,653072000,520563000,381320000,505042000,655293000,529538000,400207000,531378000,696231000,585431000,443274000,688343000,842596000,705420000,507432000,728889000,910238000,807245000,580675000,819334000,989556000,335527000,612128000,827428000,939192000,838923000,512620000,736439000,942194000,743205000,593794000,751681000,893855000,692432000,527709000,795466000,950177000,839387000,617990000,917775000,1072561000,826551000,615698000,926865000,1172950000,997650000,802560000,1217101000],"grossProfit":[83895000,105657000,91221000,5714000,49698000,76155000,46217000,29988000,44956000,93893000,79126000,24936000,51916000,101099000,56808000,30058000,49596000,55860000,49751000,21499000,80729000,66292000,73726000,38929000,64200000,96083000,100624000,39245000,73201000,107674000,81250000,25126000,74570000,114530000,100707000,44264000,99424000,160661000,30491000,1138000,46758000,122558000,51224000,17271000,81048000,113015000,93319000,63318000,116946000,119935000,62446000,60092000,97566000,115055000,96781000,32359000,103086000,166643000,94311000,54285000,164711000,202949000,150752000,83849000,199099000,260548000,167720000,109905000,238771000],"operatingExpenses":[56319000,60950000,56422000,55292000,51357000,47160000,145084000,43372000,39293000,39612000,42675000,44288000,41806000,42480000,56497000,58863000,49089000,48201000,44483000,49847000,51698000,47986000,46025000,51623000,48026000,45762000,60606000,56133000,48705000,55119000,57342000,61837000,51388000,49501000,57674000,61851000,63417000,74969000,87939000,80155000,70998000,73424000,13570000,78381000,91682000,82578000,100732000,135470000,64496000,81362000,91419000,76399000,76733000,61305000,82293000,77645000,78170000,94637000,94231000,99003000,80277000,100193000,94625000,125337000,99140000,117664000,106836000,143987000,113200000],"pretaxIncome":[30854000,49838000,39343000,-45343000,1773000,35275000,-98081000,-12479000,8260000,57485000,36167000,-12219000,6346000,62859000,24043000,-28853000,2996000,11478000,-49650000,-29325000,32491000,20186000,32245000,-13116000,14514000,49859000,52170000,-15687000,27373000,54790000,29886000,-36347000,24360000,69304000,10954000,-26411000,16369000,83959000,-42383000,-77111000,-27559000,56513000,7933000,-87248000,-2755000,-87085000,10625000,-84158000,33855000,41327000,-2788000,-18743000,28246000,57488000,24826000,-35241000,-14822000,79919000,29998000,-38968000,59550000,109446000,66164000,-40083000,107559000,147525000,73826000,-48508000,-239336000],"interestExpense":[2853000,4245000,5170000,3734000,3013000,547000,2446000,3356000,879000,3418000,2709000,3182000,2827000,2561000,null,3646000,3700000,3736000,3305000,null,null,2488000,3733000,3496000,3985000,3485000,3291000,3049000,3187000,3034000,3096000,2743000,2694000,2660000,2703000,2435000,3203000,4452000,4481000,4014000,4158000,4839000,5041000,4994000,6549000,6359000,6298000,5372000,5502000,5131000,4720000,3585000,3899000,2519000,2621000,2891000,4131000,4877000,6563000,8083000,5337000,7905000,7863000,7757000,7927000,13367000,18172000,16332000,21761000],"netIncome":[17949000,30598000,16033000,-40954000,-6691000,38681000,-50019000,-9007000,4946000,36468000,18754000,-11773000,1949000,37121000,17987000,-21982000,1419000,13037000,-28898000,-20553000,13641000,15282000,16976000,-8560000,9613000,30759000,28673000,-10440000,14199000,37190000,16173000,-23790000,14133000,45982000,32773000,-20444000,5866000,67836000,-52676000,-62470000,-24242000,45901000,-19380000,-65370000,3405000,-91162000,8010000,-66195000,54461000,35043000,-13213000,-26733000,18681000,69302000,22052000,-23023000,-17000000,57624000,25998000,-30983000,36895000,78951000,41483000,-33656000,71700000,102929000,52030000,-41699000,-278162000],"dilutedEps":[0.46,0.79,0.4100896028842585,-1.09,-0.18,0.99,-1.32,-0.24,0.13,0.93,0.48,-0.31,0.05,0.94,0.46,-0.57,0.04,0.33,-0.74,-0.53,0.34,0.38,0.43,-0.22,0.24,0.77,0.72,-0.27,0.35,0.92,0.4,-0.6,0.35,1.14,0.81,-0.51,0.14,1.42,-1.12,-1.34,-0.52,0.97,-0.42,-1.44,0.07,-1.97,0.17,-1.45,1.14,0.73,-0.29,-0.58,0.39,1.36,0.46,-0.53,-0.39,1.13,0.43174313238601647,-0.7,0.76,1.57,0.8309502686373109,-0.77,1.42,1.98,1.0292048336565718,-0.96,-6.36],"cash":[356168000,371434000,338956000,222095000,208450000,257854000,252022000,240768000,190069000,193099000,256990000,226226000,237951000,287322000,321990000,260773000,247833000,212463000,229121000,205780000,146458000,167174000,255961000,239403000,188147000,221785000,252836000,198298000,161218000,150225000,189326000,169501000,178068000,185516000,233711000,193581000,195515000,230259000,272804000,200263000,144958000,184673000,252345000,242604000,288922000,388024000,425292000,440833000,377620000,464049000,395647000,360911000,175022000,255084000,293991000,199751000,214446000,292124000,417663000,321752000,366746000,462286000,578330000,379074000,322017000,441804000,529220000,265714000,877121000],"currentAssets":[1053541000,1150084000,1006718000,875703000,975358000,1099980000,913856000,837037000,922605000,990994000,909722000,846888000,915159000,1019908000,1022057000,976220000,1009166000,1041304000,950203000,898725000,977920000,1020829000,916947000,887228000,942059000,1063343000,984998000,962778000,1055498000,1150114000,1088992000,1027534000,1149557000,1285967000,1232078000,1052354000,1324319000,1515028000,1340504000,1209845000,1377420000,1493291000,1376941000,1301064000,1423942000,1545302000,1455246000,1450741000,1566433000,1665432000,1827399000,1573864000,1586850000,1574378000,1347296000,1246235000,1491193000,1695050000,1643451000,1418106000,1706168000,1814102000,1716663000,1499287000,1691615000,1980067000,1812231000,1604706000,2450148000],"totalAssets":[1734284000,1844899000,1709575000,1597246000,1655177000,1751971000,1535533000,1464588000,1551947000,1618469000,1547799000,1469955000,1507647000,1598635000,1729487000,1678710000,1700668000,1727134000,1609362000,1561171000,1653386000,1683043000,1600048000,1562343000,1598538000,1696549000,1626878000,1612230000,1685829000,1785267000,1733453000,1678219000,1803145000,1947288000,1871978000,1719430000,2529035000,2621073000,2427150000,2358603000,2524617000,2612660000,2502088000,2384375000,2508654000,2488273000,2379996000,2373684000,2478898000,2561756000,2494927000,2263279000,2284906000,2402652000,2167933000,2077387000,2376578000,2580321000,2813540000,2595035000,2881369000,3130925000,3025655000,2907100000,3105991000,4145320000,4030393000,3779639000,4778876000],"currentLiabilities":[594755000,676875000,506113000,448326000,528399000,585374000,438777000,378710000,483210000,516770000,448468000,393913000,442671000,493261000,531272000,495719000,535511000,565961000,497570000,461413000,525329000,544167000,462826000,448053000,477841000,549239000,465821000,469474000,529188000,592092000,529934000,501179000,612551000,717191000,655274000,614117000,931305000,873412000,737437000,675777000,839722000,876526000,842056000,809562000,889600000,974593000,943256000,1000135000,1048286000,1100351000,1069318000,935666000,1000084000,1052026000,797594000,723367000,867234000,1056476000,1029883000,936435000,1016403000,1164826000,1031959000,953644000,1076151000,1634277000,1481745000,1478842000,2418878000],"totalLiabilities":[893033000,977258000,827019000,770112000,838986000,895311000,739898000,685007000,778079000,810359000,720136000,657189000,698517000,749361000,857629000,830781000,867885000,897619000,823018000,796440000,859843000,875980000,782942000,759646000,790258000,860044000,756757000,756486000,816814000,879077000,849138000,782160000,893068000,995480000,950831000,830232000,1288894000,1263356000,1137796000,1134084000,1330434000,1391192000,1323672000,1284571000,1417894000,1499274000,1388386000,1442489000,1490656000,1539402000,1499364000,1321390000,1379935000,1432263000,1182788000,1104976000,1435128000,1573744000,1786574000,1590430000,1893954000,2061246000,1946292000,1868808000,1991636000,2940339000,2808860000,2698599000,3973540000],"totalDebt":[240568000,240236000,240220000,233553000,225408000,225314000,225373000,225203000,216870000,216870000,217603000,217603000,209270000,208520000,278501000,278501000,270168000,270168000,270148000,270148000,270148000,270148000,270126000,269557000,269588000,269616000,259123000,257894000,256702000,255510000,244294000,243102000,241910000,240718000,224501000,223309000,488692000,433722000,382405000,380571000,415293000,403104000,364352000,364164000,414023000,413897000,338800000,340347000,339931000,339910000,339918000,299284000,288230000,288310000,288381000,288456000,460158000,405260000,654713000,553189000,738946000,738557000,739048000,739714000,740376000,1338336000,1339129000,1240981000,1558652000],"equity":[841251000,867641000,882556000,827134000,816191000,856660000,795635000,779581000,773868000,808110000,827663000,812766000,809130000,849274000,871858000,847929000,832783000,829515000,786344000,764731000,793543000,807063000,817106000,802697000,808280000,836505000,870121000,855744000,869015000,906190000,884315000,896059000,910077000,951808000,921147000,889198000,1240141000,1357717000,1289354000,1224519000,1194183000,1221468000,1178416000,1099804000,1090760000,988999000,991610000,931195000,988242000,1022354000,995563000,941889000,904971000,970389000,985145000,972411000,941450000,1006577000,1026966000,1004605000,987415000,1069679000,1079363000,1038292000,1114355000,1204981000,1221533000,1081040000,805336000],"operatingCashFlow":[null,64288000,6048000,-24354000,-14564000,49484000,18752000,676000,-17412000,18754000,90327000,-22873000,-11751000,54787000,71627000,-54653000,3005000,-12867000,69895000,-19777000,-52611000,25555000,89975000,-6918000,-49745000,48534000,75107000,-10434000,-42679000,33715000,92544000,13336000,9350000,41928000,81581000,-37620000,-37825000,90188000,71647000,-36364000,-57151000,67017000,137936000,-20125000,32608000,126183000,129794000,38087000,-69091000,90926000,-37991000,-50180000,-53098000,88647000,70278000,-76688000,-42260000,153146000,149509000,24073000,-1989000,261465000,172794000,3647000,1791000,284174000,179304000,-30872000,172416000],"capex":[null,20114000,11872000,14712000,7097000,8373000,6822000,11760000,15782000,7206000,10287000,9225000,10630000,6116000,11651000,9956000,9466000,11045000,13215000,10375000,9716000,17380000,5957000,7607000,8545000,9992000,18035000,24565000,24272000,19052000,23081000,21372000,16146000,19290000,10887000,15967000,20504000,49660000,24970000,28744000,25610000,28975000,23499000,21435000,30801000,22665000,18352000,18777000,27660000,26527000,21846000,31269000,41947000,24537000,23859000,40461000,39228000,29274000,31421000,27871000,38990000,41306000,28238000,32206000,28816000,26708000,50540000,26141000,29727000],"depreciationAndAmortization":[null,19378000,21147000,18662000,17177000,18330000,20266000,15291000,15173000,15227000,14855000,14961000,14612000,14078000,12450000,15970000,18392000,20426000,18111000,15832000,16046000,18090000,18284000,15627000,15704000,17186000,15792000,13736000,15766000,17135000,17738000,14649000,16499000,17374000,17823000,15511000,28036000,34269000,33728000,29055000,32692000,30953000,29293000,28447000,28822000,27444000,28245000,24581000,28272000,28155000,28042000,16737000,15591000,29386000,20855000,19733000,21795000,23770000,26972000,29068000,29400000,33815000,34048000,30171000,35197000,48247000,48818000,42012000,47036000],"dilutedShares":[37699000,37709000,37722000,37688000,37850000,38071000,37874000,37963000,38479000,38598000,38608000,38265000,39151000,39141000,39265000,38610000,39769000,39759000,38893000,38951000,39807000,39813000,39810000,39215000,39881000,39897000,39883000,39433000,40302000,40313000,40285000,39649000,40393000,40387000,null,null,null,null,47370000,null,46824000,47170000,45923000,45520000,46281000,45654000,45662000,45697000,47798000,47906000,47830000,null,52295000,51863000,51465000,43764000,43892000,53612000,76919000,43988000,52727000,52366000,52301000,43463000,52755000,53556000,53624000,43529000,43751000],"sharesOutstanding":[38673034,38669447,38635021,38801232,38788581,38769787,38745542,38634470,38667457,38664403,38682771,38621370,38684540,38706966,38730665,38810255,38852463,38878194,38917728,39098549,39131647,39152255,39186386,39342647,39372298,39380053,39412877,39563620,39597469,39601569,39621140,39815232,39837295,39850587,39871314,46812366,46838199,46897092,46665889,46812366,46838199,46741263,45503805,45592292,45651914,45655682,45668541,45791712,45818719,45826409,45840260,45364137,44078469,43723658,43743907,43880224,43918798,43926576,43944118,44149644,43686508,43704841,43424646,43737491,43778784,43736765,43496781,43746424,43764125],"operatingIncome":[30384000,46256000,35637000,-45126000,2141000,32160000,-98515000,-10680000,9433000,60379000,40137000,-16335000,14064000,61441000,21665000,-26016000,6113000,13592000,-48381000,-26945000,34310000,22310000,35425000,-11283000,17149000,51625000,52817000,-16288000,25862000,53878000,28902000,-36441000,23989000,66782000,8193000,-25453000,13925000,83576000,-40626000,-78965000,-28482000,53491000,12232000,-78372000,-2149000,-85801000,7977000,-79513000,34788000,43732000,-1883000,-15709000,29748000,54699000,16643000,-43249000,28860000,73818000,20633000,-43300000,85821000,104298000,60544000,-39751000,103565000,143651000,74981000,-31133000,126808000],"totalCosts":[430691000,674028000,399111000,265809000,452063000,638690000,515743000,267411000,475241000,668199000,499411000,326495000,525551000,667041000,483116000,404720000,544235000,726160000,646480000,406792000,551560000,697454000,554364000,431532000,552093000,699751000,577345000,455740000,578717000,750027000,637779000,504841000,738924000,890344000,793081000,577149000,814388000,987323000,876749000,660778000,894574000,1058623000,873355000,609234000,814015000,1041562000,822413000,749426000,929384000,1018397000,807534000,669595000,819499000,954211000,772570000,603317000,869692000,1043002000,913065000,715575000,996665000,1171212000,916759000,739298000,1022399000,1289847000,1090389000,943598000,1329064000],"freeCashFlow":[null,44174000,-5824000,-39066000,-21661000,41111000,11930000,-11084000,-33194000,11548000,80040000,-32098000,-22381000,48671000,59976000,-64609000,-6461000,-23912000,56680000,-30152000,-62327000,8175000,84018000,-14525000,-58290000,38542000,57072000,-34999000,-66951000,14663000,69463000,-8036000,-6796000,22638000,70694000,-53587000,-58329000,40528000,46677000,-65108000,-82761000,38042000,114437000,-41560000,1807000,103518000,111442000,19310000,-96751000,64399000,-59837000,-81449000,-95045000,64110000,46419000,-117149000,-81488000,123872000,118088000,-3798000,-40979000,220159000,144556000,-28559000,-27025000,257466000,128764000,-57013000,142689000],"capexOutflow":[null,-20114000,-11872000,-14712000,-7097000,-8373000,-6822000,-11760000,-15782000,-7206000,-10287000,-9225000,-10630000,-6116000,-11651000,-9956000,-9466000,-11045000,-13215000,-10375000,-9716000,-17380000,-5957000,-7607000,-8545000,-9992000,-18035000,-24565000,-24272000,-19052000,-23081000,-21372000,-16146000,-19290000,-10887000,-15967000,-20504000,-49660000,-24970000,-28744000,-25610000,-28975000,-23499000,-21435000,-30801000,-22665000,-18352000,-18777000,-27660000,-26527000,-21846000,-31269000,-41947000,-24537000,-23859000,-40461000,-39228000,-29274000,-31421000,-27871000,-38990000,-41306000,-28238000,-32206000,-28816000,-26708000,-50540000,-26141000,-29727000],"grossMargin":[18.19552133600824,14.668797307728617,20.98250020701648,2.5892343315978126,10.941779464733909,11.352016098978908,11.077156854285906,11.680708601610245,9.275513025249962,12.887158272690089,14.665238310585899,8.03972143409853,9.620933443288271,13.878036794320245,11.253989353798973,7.937069584688833,9.011752563832339,7.551179314148524,8.318188126046023,5.659910437623569,13.779336712922664,9.210241134594117,12.50040268638445,9.263317699744675,11.278155863411342,12.787605672792319,15.967957445863126,8.930440639705814,12.10776424586365,13.393871166369161,12.187237974383551,5.364218616567037,9.774377943487659,11.966031640557253,12.568359886880142,8.023259186218496,12.003192030065929,15.002441873603392,3.6467122660182776,0.19559549202235083,5.3987336218323225,11.020273101498587,5.784186082225688,3.253387886117296,9.982928217218113,11.824608871883243,11.237972518936886,9.451675068255131,12.129163676190554,11.291942880761189,7.750998881649747,9.189981128208894,11.48853042754346,11.403891328265157,12.262975901309279,5.77769128034453,11.472457910059742,14.921204849483354,10.100803471786381,8.074820571938567,15.215993555574853,15.911204145792663,15.425308220684887,11.986185345659406,17.682536919475222,18.17567935218605,14.391995675193286,12.044845555719945,16.400548949358186],"operatingMargin":[6.589817274846825,6.421911357186888,8.197162494134533,-20.44833539511426,0.4713740962210813,4.793918163523887,-23.611790196247615,-4.159996260677518,1.9462566591151993,8.287238977844513,7.439004500063015,-5.266636574671137,2.6063026416982478,8.434113677482765,4.291960275842395,-6.869745236385145,1.110751742533815,1.8373725248461648,-8.089129057229655,-7.093645599412395,5.856247973099834,3.099627099993887,6.006385334416207,-2.6848368467265833,3.012602724324628,6.870727837993229,8.381495551937439,-3.7064343773608948,4.277687448621272,6.702035688296502,4.335206793053949,-7.779888983774552,3.1443952324839137,6.977346765211685,1.0224966740465808,-4.613591543168702,1.6811277862353966,7.804284064136767,-4.858854498680218,-13.572230252675688,-3.2885651870701955,4.809848630625997,1.381230754290657,-14.763158787029399,-0.26469885424441963,-8.97724431107777,0.9606329555991764,-11.86915315869374,3.608069929431678,4.117390637107169,-0.23372403186987914,-2.4024065356958246,3.5028678346817825,5.421593601014957,2.1088096622838193,-7.722098030953384,3.211834150945076,6.609659569133791,2.209815165074789,-6.44081663009929,7.928139486330539,8.176964508314322,6.195008098818892,-5.682391604852855,9.197896202720514,10.02101153960452,6.434093892926709,-3.4119664863857793,8.710106382978724],"netMargin":[3.892859079325489,4.2480466038395965,3.68788355553102,-18.557840884889185,-1.4731266127114688,5.765968547365283,-11.98840921510541,-3.508341415723072,1.0204797451482852,5.005366618261874,3.4758723968951792,-3.795782821769409,0.36118343633887123,5.095664683547431,3.5633274628007,-5.804533355866323,0.25783685958702496,1.7623473812845385,-4.8316415844199705,-5.410862794756836,2.32833222387219,2.123195936445835,2.8783174999872836,-2.0368876546999517,1.6887369519466238,4.093689444432614,4.550099815602972,-2.375686081756369,2.348576447412166,4.626168514936467,2.4258978431963714,-5.078992314261315,1.8525048072322796,4.80417416306735,4.0901114974403265,-3.705663988863432,0.7081863981369362,6.334490927715872,-6.3000300195067,-10.737126877536253,-2.7990098049629832,4.127364640675327,-2.1883790073702527,-12.313934694892458,0.41940418739053,-9.538158598226962,0.9646069918953745,-9.881133818869017,5.64847350887601,3.2993167496603517,-1.6400401662754718,-4.088327323111368,2.1997133931588806,6.868997234639364,2.7941759702387063,-4.1107508373983155,-1.8919327985469956,5.159649719739976,2.7844120904189578,-4.608679483842177,3.4083581681425903,6.189759390361503,4.244640607876984,-4.811113477722011,6.3678767704828925,7.180268127336069,4.4646764546882105,-4.569928709594341,-19.10621263407772],"currentRatio":[1.771386537313684,1.6991084025854108,1.9891170548869521,1.9532728416375584,1.8458740459387697,1.8791063491033082,2.0827345097851526,2.210232103720525,1.9093251381386975,1.917669369351936,2.0285103953905295,2.1499366611409116,2.0673570213544594,2.0676842482985682,1.9237923323645891,1.9693011565019698,1.884491635092463,1.8398864939456958,1.909687079204936,1.9477669679874645,1.861538197967369,1.8759480086076517,1.9811916357335153,1.9801853798546154,1.9714905167199968,1.9360296701435986,2.114541851913074,2.0507589344670842,1.9945614790962758,1.942458266620728,2.0549577871961415,2.0502335492907724,1.8766714934756452,1.7930607048889347,1.8802485677747018,1.713605062227556,1.4220035326772646,1.7346086383058625,1.8177878245870496,1.7903021262931411,1.6403285849364433,1.7036471251280623,1.6352130974662018,1.6071208875910679,1.600654226618705,1.5855870091412518,1.5427900803175385,1.4505451764011859,1.4942801868955609,1.5135461320978487,1.7089387815411319,1.682078861474073,1.5867167157958733,1.496520047983605,1.6892002698114579,1.7228253431522311,1.7194817085123508,1.6044377723677585,1.5957647616282626,1.5143667205945954,1.678633376721635,1.5574017063492744,1.6634992281670105,1.5721663429959187,1.5719123059867992,1.2115859184214182,1.2230383770486826,1.085109835939201,1.0129274812537052],"netDebt":[-115600000,-131198000,-98736000,11458000,16958000,-32540000,-26649000,-15565000,26801000,23771000,-39387000,-8623000,-28681000,-78802000,-43489000,17728000,22335000,57705000,41027000,64368000,123690000,102974000,14165000,30154000,81441000,47831000,6287000,59596000,95484000,105285000,54968000,73601000,63842000,55202000,-9210000,29728000,293177000,203463000,109601000,180308000,270335000,218431000,112007000,121560000,125101000,25873000,-86492000,-100486000,-37689000,-124139000,-55729000,-61627000,113208000,33226000,-5610000,88705000,245712000,113136000,237050000,231437000,372200000,276271000,160718000,360640000,418359000,896532000,809909000,975267000,681531000],"ebit":[33707000,54083000,44513000,-41609000,4786000,35822000,-95635000,-9123000,9139000,60903000,38876000,-9037000,9173000,65420000,null,-25207000,6696000,15214000,-46345000,null,null,22674000,35978000,-9620000,18499000,53344000,55461000,-12638000,30560000,57824000,32982000,-33604000,27054000,71964000,13657000,-23976000,19572000,88411000,-37902000,-73097000,-23401000,61352000,12974000,-82254000,3794000,-80726000,16923000,-78786000,39357000,46458000,1932000,-15158000,32145000,60007000,27447000,-32350000,-10691000,84796000,36561000,-30885000,64887000,117351000,74027000,-32326000,115486000,160892000,91998000,-32176000,-217575000],"fcfMargin":[null,6.132858705732739,-1.3396266342800887,-17.702315085439295,-4.769002474658963,6.1281955727808,2.859347886527271,-4.317359415107642,-6.848727185695952,1.5850053117167962,14.83463936480165,-10.348852205313387,-4.147586705336212,6.681153412163924,11.881588253123631,-17.060553889053192,-1.1739844607412038,-3.2324346537758597,9.47669198577493,-7.937932904564206,-10.638366873197127,1.1357889530457206,14.245433536400306,-3.4562842505276636,-10.239933104022542,5.12952236962586,9.056718748512289,-7.964237277336318,-11.073987022374247,1.8239717379541116,10.419225986641287,-1.7156276686592655,-0.8907961982558955,2.365205834968437,8.822699850488098,-9.713139120095125,-7.041903241890444,3.784483877564551,5.582551849428851,-11.190537165721633,-9.555682306267695,3.420692482964876,12.922163491559836,-7.828776593540318,0.2225736759514501,10.830950415428124,13.420440997603537,2.8824638423198237,-10.03462037893654,6.063199479535913,-7.427161388740286,-12.45614679011326,-11.191679217000472,6.354382452349565,5.881682131439801,-20.916924373468937,-9.068812934588093,11.091491914543077,12.647344216224091,-0.5649473801643673,-3.785637874300453,17.26046836167494,14.791318557294922,-4.082499102990936,-2.4001655470334753,17.9606807962062,11.049194676368879,-6.24823965850745,9.800930301564973],"ebitda":[null,73461000,65660000,-22947000,21963000,54152000,-75369000,6168000,24312000,76130000,53731000,5924000,23785000,79498000,null,-9237000,25088000,35640000,-28234000,null,null,40764000,54262000,6007000,34203000,70530000,71253000,1098000,46326000,74959000,50720000,-18955000,43553000,89338000,31480000,-8465000,47608000,122680000,-4174000,-44042000,9291000,92305000,42267000,-53807000,32616000,-53282000,45168000,-54205000,67629000,74613000,29974000,1579000,47736000,89393000,48302000,-12617000,11104000,108566000,63533000,-1817000,94287000,151166000,108075000,-2155000,150683000,209139000,140816000,9836000,-170539000],"debtToCapital":[22.237361333088067,21.6843566569213,21.39518479197988,22.019031061943817,21.64057377167221,20.824345132138113,22.073578267751085,22.413075845156772,21.88974279779316,21.158461628519582,20.817954472832753,21.11893894323296,20.548900235663787,19.712722893115295,24.209920555235364,24.724217217226105,24.49501383107681,24.567807268094533,25.570283542137567,26.104307846617818,25.397225322015508,25.078466521415027,24.845295208382385,25.139286027377842,25.011225864391555,24.374910159015155,22.94659081651087,23.157794543648833,22.803422174489683,21.994490832400793,21.64558319134439,21.34044265911491,20.99936891648951,20.185555702768745,19.59598410681117,20.07259280166327,28.26716056438071,24.21081599764212,22.874409529124712,23.71025923779975,25.802994266456906,24.81293534543252,23.616771932007925,24.87513388270782,27.513800993232913,29.50304227825869,25.465833840695723,26.76647723787339,25.59387971295908,24.95184487001051,25.452851818932654,24.112996334918662,24.156030710668194,22.90539676284799,22.644296229523388,22.877591371651413,32.83072014429141,28.704446759788844,38.93210297565707,35.51104959962614,42.80367779392606,40.84406017798562,40.6425170107308,41.603571641490525,39.918241513189784,52.62167476567019,52.296203091231874,53.444004167059646,65.93316040521357],"returnOnAssets":[null,null,null,1.4791710231235515,-0.05983252204406542,0.3930639695068212,-3.6351948841147967,-1.7660003775514936,-0.9602996329421625,-1.0450861015179027,3.318552786401205,3.298298917412353,2.967583280657499,2.8628853776564265,2.763506145023657,2.227928344234779,2.153466850979408,0.6290875884645025,-2.1818297263518054,-2.160264528234216,-1.3579387809498595,-1.2039257786326047,1.5794803406233542,2.3908328888553085,2.048694864947643,2.887212420907612,3.748768952247433,3.6921500938866423,3.8479865374362854,3.9991774407378213,3.399784128408779,2.660548757935467,2.505378371979843,2.8129793130978644,3.8329952785117785,4.26436044453091,2.9628039462810873,3.7663836111025377,0.02707525805233061,-2.032548535041281,-2.831694782307923,-3.5724787642013838,-2.442203034221517,-2.660396063401517,-1.4083883025571242,-6.763743025050515,-5.944879276964509,-6.1345182983229085,-3.80491271068452,1.24034931284553,0.414201414053104,2.1375197516132864,0.5784452928793881,1.9352559257820872,3.573000261641997,4.009154355575849,2.2023458623906036,1.5915398297361838,1.7504461029900193,1.5255043315864878,3.4056638456036166,3.8822001363625382,4.327514323464108,4.4954549461254585,5.293752171240747,5.015114251925272,5.470569361206159,5.532143545605713,-4.182746519376928],"returnOnEquity":[null,null,null,2.85636910101628,-0.12235722275651273,0.8199264513562307,-7.029354823139916,-3.3653759378607906,-1.9369092593419488,-2.1158478348360434,6.303340483386291,6.078448981283603,5.735698971192636,5.557070660752125,5.32903094460145,4.224135075977227,4.207896520704812,1.2462554853528347,-4.393192144262279,-4.340034477199161,-2.8005455240831174,-2.508649144739817,3.1614331597492904,4.764365572134733,4.159136184210115,5.936839850861054,7.169752499219133,7.067480844962226,7.534870133160833,7.990153182283762,6.511722285680413,4.9973655713570535,4.913292848261922,5.651028687867264,7.654328919689254,8.115806295676196,5.969348224226566,7.450103376235373,0.05265774591370916,-3.921433190914394,-5.878592989265193,-7.2493442696045465,-4.8781693593811415,-5.428763558249004,-3.1023968650421474,-15.608195010375637,-13.37467846007375,-14.371449715140185,-9.128033546865275,3.1142221181463423,1.0161168655169932,5.2915939701583055,1.4555150424173084,4.821193701345332,8.411335744592337,9.090738128819934,5.560053747222329,4.011500450690604,4.333657536785992,3.6053324808701595,9.28359423806228,10.678933618975694,11.996796321942108,12.107609928449648,15.080432207139696,16.04248547035601,16.776334088980988,17.4545564357071,-17.180056582022836],"revenueGrowth":[null,null,null,null,-1.490213088976844,-6.863126211327753,-4.029920781694218,16.334742594581364,6.708439379662012,8.605202355220998,29.317303728417077,20.811277173383825,11.33566067088394,-0.013176351742705261,-6.4437269714650025,22.09956151663657,1.9890106835428911,1.5470526382257876,18.48682894165985,0.30181883476276816,6.454461540697887,-2.7019866117293345,-1.38940208895183,10.636387808775648,-2.838172290781227,4.391995153967132,6.845329431372904,4.569433835654579,6.207728874538421,6.991040437810092,5.795176478429354,6.587295085697642,26.189133264635387,19.059590374484547,20.18851594690714,17.783091374893246,8.572406027948132,11.886940695373438,4.349198900750562,5.458984658217569,4.5609570295287005,3.8486355856154564,5.915876013457355,-8.757281119534966,-6.2609976769211535,-14.059080274144552,-6.23281507068193,26.19343633562019,18.75999241254098,11.129142118165515,-2.9792025433832303,-2.392400207191081,-11.919553772563408,-5.010596641274267,-2.040337565521544,-14.347760924687181,5.805731430314154,10.695701301404492,18.307478462721715,20.034531521172426,20.47004513929076,14.209093676689166,4.670139595458056,4.0566732363988,4.016495363450434,12.386261181801794,19.243469016262104,30.43655394133633,29.30004866940683]}},"filings":[{"accn":"0001437749-21-007679","filed":"2021-03-30","form":"10-K"},{"accn":"0001437749-21-004114","filed":"2021-02-25","form":"10-Q"},{"accn":"0001437749-21-004117","filed":"2021-02-25","form":"10-Q"},{"accn":"0001437749-21-004124","filed":"2021-02-25","form":"10-Q"},{"accn":"0001437749-21-003662","filed":"2021-02-22","form":"10-K"},{"accn":"0001437749-22-004482","filed":"2022-02-28","form":"10-K"},{"accn":"0001437749-23-004014","filed":"2023-02-21","form":"10-K"},{"accn":"0000861459-24-000006","filed":"2024-02-23","form":"10-K"},{"accn":"0001437749-23-012091","filed":"2023-05-02","form":"10-Q"},{"accn":"0000861459-23-000016","filed":"2023-07-28","form":"10-Q"},{"accn":"0000861459-23-000026","filed":"2023-10-31","form":"10-Q"},{"accn":"0000861459-25-000007","filed":"2025-02-14","form":"10-K"},{"accn":"0000861459-24-000020","filed":"2024-05-02","form":"10-Q"},{"accn":"0000861459-24-000035","filed":"2024-08-01","form":"10-Q"},{"accn":"0000861459-24-000045","filed":"2024-10-31","form":"10-Q"},{"accn":"0000861459-26-000004","filed":"2026-02-13","form":"10-K"},{"accn":"0000861459-25-000021","filed":"2025-05-01","form":"10-Q"},{"accn":"0000861459-25-000041","filed":"2025-08-07","form":"10-Q"},{"accn":"0000861459-25-000053","filed":"2025-11-06","form":"10-Q"},{"accn":"0000861459-26-000018","filed":"2026-04-30","form":"10-Q"},{"accn":"0000861459-26-000029","filed":"2026-07-30","form":"10-Q"},{"accn":"0000861459-10-000025","filed":"2010-08-02","form":"10-Q"},{"accn":"0000861459-10-000033","filed":"2010-11-09","form":"10-Q"},{"accn":"0000861459-17-000012","filed":"2017-02-17","form":"10-K"},{"accn":"0000861459-18-000008","filed":"2018-02-16","form":"10-K"},{"accn":"0000861459-11-000014","filed":"2011-02-24","form":"10-K"},{"accn":"0000861459-11-000030","filed":"2011-05-05","form":"10-Q"},{"accn":"0000861459-12-000037","filed":"2012-08-03","form":"10-Q"},{"accn":"0000861459-12-000043","filed":"2012-11-07","form":"10-Q"},{"accn":"0000861459-14-000007","filed":"2014-03-03","form":"10-K"},{"accn":"0000861459-13-000013","filed":"2013-05-09","form":"10-Q"},{"accn":"0000861459-13-000025","filed":"2013-08-02","form":"10-Q"},{"accn":"0000861459-13-000034","filed":"2013-11-04","form":"10-Q"},{"accn":"0000861459-15-000007","filed":"2015-02-27","form":"10-K"},{"accn":"0000861459-14-000015","filed":"2014-04-30","form":"10-Q"},{"accn":"0000861459-14-000027","filed":"2014-08-01","form":"10-Q"},{"accn":"0000861459-14-000031","filed":"2014-11-03","form":"10-Q"},{"accn":"0000861459-16-000040","filed":"2016-02-25","form":"10-K"},{"accn":"0000861459-15-000016","filed":"2015-05-05","form":"10-Q"},{"accn":"0000861459-15-000033","filed":"2015-07-30","form":"10-Q"},{"accn":"0000861459-15-000036","filed":"2015-11-02","form":"10-Q"},{"accn":"0000861459-16-000045","filed":"2016-04-29","form":"10-Q"},{"accn":"0000861459-16-000069","filed":"2016-07-29","form":"10-Q"},{"accn":"0000861459-16-000076","filed":"2016-10-28","form":"10-Q"},{"accn":"0000861459-17-000019","filed":"2017-05-02","form":"10-Q"},{"accn":"0000861459-17-000039","filed":"2017-08-01","form":"10-Q"},{"accn":"0000861459-17-000046","filed":"2017-10-27","form":"10-Q"},{"accn":"0001564590-19-003791","filed":"2019-02-22","form":"10-K"},{"accn":"0001564590-18-009932","filed":"2018-05-01","form":"10-Q"},{"accn":"0001564590-18-020584","filed":"2018-08-08","form":"10-Q"},{"accn":"0001564590-18-025303","filed":"2018-10-29","form":"10-Q"},{"accn":"0000861459-12-000006","filed":"2012-02-23","form":"10-K"},{"accn":"0000861459-11-000042","filed":"2011-08-04","form":"10-Q"},{"accn":"0000861459-11-000048","filed":"2011-11-03","form":"10-Q"},{"accn":"0000861459-13-000005","filed":"2013-03-01","form":"10-K"},{"accn":"0001437749-19-020666","filed":"2019-10-25","form":"10-Q"},{"accn":"0001437749-21-011342","filed":"2021-05-07","form":"10-Q"},{"accn":"0001437749-21-017891","filed":"2021-07-29","form":"10-Q"},{"accn":"0001437749-21-024547","filed":"2021-10-28","form":"10-Q"},{"accn":"0001437749-22-010113","filed":"2022-04-28","form":"10-Q"},{"accn":"0001437749-22-018016","filed":"2022-07-28","form":"10-Q"},{"accn":"0001437749-22-024965","filed":"2022-10-27","form":"10-Q"},{"accn":"0000861459-12-000013","filed":"2012-05-08","form":"10-Q"},{"accn":"0001564590-19-013393","filed":"2019-04-26","form":"10-Q"},{"accn":"0001564590-19-028879","filed":"2019-08-06","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3287031000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":3287031000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":581813000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":581813000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":866092000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":866092000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":3,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1112114000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":1112114000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":4,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":885587000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":885587000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2914877000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":2914877000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":530862000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":530862000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":811866000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":811866000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":955761000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":955761000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":5,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":830390000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":830390000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3562459000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":3562459000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":669913000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":669913000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":964172000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":964172000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1062129000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":1062129000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":6,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":805651000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":805651000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3501865000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":3501865000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":653886000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":653886000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":849247000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":849247000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1008910000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":1008910000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":6,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":789213000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":789213000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3301256000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":3301256000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":560068000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":560068000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":898552000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":898552000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1116820000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":1116820000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3509138000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2575440000},"#26":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":933698000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":933698000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":3509138000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":672275000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":672275000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1082486000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":1082486000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1275510000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":1275510000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4007574000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3030271000},"#32":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":977303000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":977303000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":4007574000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":699547000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":699547000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1125964000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":1125964000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1433498000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":1433498000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4424379000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3259009000},"#38":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":1165370000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":1165370000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":4424379000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":912465000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":912465000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1455872000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":1455872000},"revenue@2009Q2":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":461075000},"revenue@2009Q3":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":720284000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":23,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":420249000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":23,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":569242000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":23,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":751376000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":23,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":630162000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2371029000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":439452000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":24,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":604579000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":24,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":803905000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":24,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":666681000},"costOfRevenue@2009Q2":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":377180000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":614627000},"#41":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1613970000},"#42":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":1270443000},"costOfRevenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#42","weight":-1}],"rule":"quarter-from-ytd","value":343527000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1613970000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":214969000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":404506000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":594695000},"#43":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1585181000},"#44":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1214170000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":371011000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1585181000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":226743000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":439718000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":634685000},"#45":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1761568000},"#46":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1301146000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":460422000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1761568000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":285224000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":487699000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":627383000},"#47":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1848278000},"#48":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1400306000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":447972000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1848278000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":348646000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":500752000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":683892000},"#49":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2089724000},"#50":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":1533290000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":556434000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2089724000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":358439000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":503455000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":653072000},"#51":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2035529000},"#52":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1514966000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":520563000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2035529000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":381320000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":505042000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":655293000},"#53":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2071193000},"#54":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1541655000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":529538000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2071193000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":400207000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":531378000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":696231000},"#55":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2213247000},"#56":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1627816000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":585431000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2213247000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":443274000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":688343000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":842596000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":239741000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":38929000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":64200000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":96083000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":100624000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":299836000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":39245000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":73201000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":107674000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":81250000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":301370000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":25126000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":74570000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":114530000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":100707000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":278741000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":44264000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":99424000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":160661000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":30491000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":334840000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1138000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":46758000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":122558000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":51224000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":189785000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":17271000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":81048000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":113015000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":93319000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":344788000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":63318000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":116946000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":119935000},"grossProfit@2021Q4":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":62446000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":362645000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":60092000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":97566000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":115055000},"grossProfit@2022Q4":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":96781000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":369494000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":32359000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":103086000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":166643000},"#57":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":396399000},"#58":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":302088000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":94311000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":396399000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":54285000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":164711000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":202949000},"#59":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":572697000},"#60":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":421945000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":150752000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":572697000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":83849000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":199099000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":260548000},"#61":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":711216000},"#62":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":543496000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":167720000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":711216000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":109905000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":238771000},"#63":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":56319000},"operatingExpenses@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#63"}],"rule":"component-sum","value":56319000},"#64":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":60950000},"operatingExpenses@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#64"}],"rule":"component-sum","value":60950000},"#65":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":228046000},"#66":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":171624000},"#67":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":56422000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"}],"rule":"component-sum","value":56422000},"#68":{"kind":"filed","concept":"RestructuringCharges","filing":51,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":9453000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#68"}],"rule":"component-sum","value":237499000},"#69":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":55292000},"operatingExpenses@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#69"}],"rule":"component-sum","value":55292000},"#70":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":51357000},"#71":{"kind":"filed","concept":"RestructuringCharges","filing":52,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":0},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71"}],"rule":"component-sum","value":51357000},"#72":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":47160000},"#73":{"kind":"filed","concept":"RestructuringCharges","filing":53,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":0},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73"}],"rule":"component-sum","value":47160000},"#74":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":191593000},"#75":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":153809000},"#76":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":37784000},"#77":{"kind":"filed","concept":"RestructuringCharges","filing":51,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":107300000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77"}],"rule":"component-sum","value":145084000},"#78":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":272776000},"#79":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":15200000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79"}],"rule":"component-sum","value":287976000},"#80":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":49501000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#80"}],"rule":"component-sum","value":49501000},"#81":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":220400000},"#82":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":162726000},"#83":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":57674000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"}],"rule":"component-sum","value":57674000},"#84":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-2411000},"#85":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1700000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#84"},{"ref":"#85"}],"rule":"component-sum","value":219689000},"#86":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":61851000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#86"}],"rule":"component-sum","value":61851000},"#87":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":60717000},"#88":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":49,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2700000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88"}],"rule":"component-sum","value":63417000},"#89":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":70769000},"#90":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":4200000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90"}],"rule":"component-sum","value":74969000},"#91":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":193337000},"#92":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":79439000},"#93":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":6700000},"#94":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":8500000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#94"}],"rule":"component-sum","value":87939000},"#95":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":80155000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#95"}],"rule":"component-sum","value":80155000},"#96":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":70998000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#96"}],"rule":"component-sum","value":70998000},"#97":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":73424000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#97"}],"rule":"component-sum","value":73424000},"#98":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":238147000},"#99":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":224577000},"#100":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":13570000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100"}],"rule":"component-sum","value":13570000},"#101":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1000000},"#102":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-6735000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"component-sum","value":245882000},"#103":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":73216000},"#104":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":56,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-5165000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"component-sum","value":78381000},"#105":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":78023000},"#106":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":57,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-13659000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"component-sum","value":91682000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":28246000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":57488000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-40083000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":107559000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":147525000},"#107":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":288827000},"#108":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":215001000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":73826000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":288827000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-48508000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-239336000},"pretaxIncome@2009Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":21,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":30854000},"pretaxIncome@2009Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":49838000},"#109":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":138851000},"#110":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":99508000},"pretaxIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110","weight":-1}],"rule":"quarter-from-ytd","value":39343000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-45343000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":7757000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":7927000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":13367000},"#111":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":47223000},"#112":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":29051000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":18172000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":47223000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":12624000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":4877000},"#113":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":18462000},"#114":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":11899000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":6563000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":18462000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":8083000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":5337000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":7905000},"#115":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":29188000},"#116":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":21325000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116","weight":-1}],"rule":"quarter-from-ytd","value":7863000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":29188000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":16332000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":21761000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":3734000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":3013000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":547000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-10603000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":3646000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":3700000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":3736000},"#117":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":14386000},"#118":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":11081000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":3305000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":14386000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-3599000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-4339000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2488000},"#119":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":14159000},"#120":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":10426000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":3733000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":14159000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":3496000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":3985000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":3485000},"#121":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":14257000},"#122":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":10966000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122","weight":-1}],"rule":"quarter-from-ytd","value":3291000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":14257000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":3049000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":3187000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":3034000},"#123":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":12366000},"#124":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":9270000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":3096000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":12366000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2743000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":2694000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":2660000},"#125":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":10800000},"#126":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":8097000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":2703000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":10800000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2435000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":3203000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":4452000},"#127":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":14571000},"#128":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":10090000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":4481000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":14571000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":4014000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":4158000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":4839000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2891000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":4131000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-9007000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":4946000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":36468000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":18754000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":51161000},"netIncome@2009Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":17949000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":30598000},"#129":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":73500000},"#130":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":57467000},"netIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130","weight":-1}],"rule":"quarter-from-ytd","value":16033000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":73500000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-40954000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":-6691000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":38681000},"netIncome@2010Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":-50019000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-58983000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-11773000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1949000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":37121000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":17987000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":45283000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-21982000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1419000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":13037000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":-28898000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-36423000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-20553000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":13641000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":15282000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":16976000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":25346000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-8560000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":9613000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":30759000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":28673000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":60485000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-10440000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":14199000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":37190000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":16173000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":57122000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-23790000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":14133000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":45982000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":32773000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":34116000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-20444000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":5866000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":67836000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":-52676000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":582000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-62470000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-24242000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":45901000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":-19380000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-60191000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-65370000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":3405000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-91162000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":8010000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-145117000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-66195000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":54461000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":35043000},"netIncome@2021Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":-13213000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":10096000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-26733000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":18681000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":69302000},"netIncome@2022Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":22052000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":83302000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-23023000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-17000000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":57624000},"#131":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":43599000},"#132":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":17601000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":25998000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":43599000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-30983000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":36895000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":78951000},"#133":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":126346000},"#134":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":84863000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134","weight":-1}],"rule":"quarter-from-ytd","value":41483000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":126346000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-33656000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":71700000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":102929000},"#135":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":193003000},"#136":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":140973000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136","weight":-1}],"rule":"quarter-from-ytd","value":52030000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":193003000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-41699000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-278162000},"dilutedEps@2009Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2009-04-01","end":"2009-06-30","value":0.46},"dilutedEps@2009Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2009-07-01","end":"2009-09-30","value":0.79},"#137":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":1.9},"#138":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":37683000},"#139":{"kind":"computed","op":"product","terms":[{"ref":"#137"},{"ref":"#138"}],"value":71597700},"#140":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2009-01-01","end":"2009-09-30","value":1.49},"#141":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2009-01-01","end":"2009-09-30","value":37670000},"#142":{"kind":"computed","op":"product","terms":[{"ref":"#140"},{"ref":"#141"}],"value":56128300},"#143":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#142","weight":-1}],"value":15469400},"#144":{"kind":"computed","op":"sum","terms":[{"ref":"#138","weight":4},{"ref":"#141","weight":-3}],"rule":"unaverage-quarter","value":37722000},"dilutedEps@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#143"},{"ref":"#144"}],"rule":"per-share-quarter","value":0.4100896028842585},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":1.9},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":-1.09},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":-0.18},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.99},"dilutedEps@2010Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2010-10-01","end":"2010-12-31","value":-1.32},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":-1.56},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":-0.24},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.13},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":0.93},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":0.48},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":1.31},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":-0.31},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.05},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.94},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":0.46},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":1.15},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":-0.57},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.04},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.33},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":-0.74},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":-0.94},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":-0.53},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.34},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.38},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":0.43},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":0.64},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":-0.22},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.24},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.77},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":0.72},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":1.52},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":-0.27},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.35},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.92},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.4},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":1.42},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":-0.6},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.35},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":1.14},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":0.81},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":0.84},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":-0.51},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.14},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":1.42},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":-1.12},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":0.01},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":-1.34},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":-0.52},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.97},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":-0.42},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":-1.29},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":-1.44},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.07},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":-1.97},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":0.17},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-3.18},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":-1.45},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":1.14},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":0.73},"dilutedEps@2021Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2021-10-01","end":"2021-12-31","value":-0.29},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":0.21},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-0.58},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":0.39},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":1.36},"dilutedEps@2022Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2022-10-01","end":"2022-12-31","value":0.46},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":1.7},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":-0.53},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":-0.39},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":1.13},"#145":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":0.97},"#146":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":52565000},"#147":{"kind":"computed","op":"product","terms":[{"ref":"#145"},{"ref":"#146"}],"value":50988050},"#148":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":0.4},"#149":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":44447000},"#150":{"kind":"computed","op":"product","terms":[{"ref":"#148"},{"ref":"#149"}],"value":17778800},"#151":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#150","weight":-1}],"value":33209250},"#152":{"kind":"computed","op":"sum","terms":[{"ref":"#146","weight":4},{"ref":"#149","weight":-3}],"rule":"unaverage-quarter","value":76919000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#151"},{"ref":"#152"}],"rule":"per-share-quarter","value":0.43174313238601647},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":0.97},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":-0.7},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.76},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":1.57},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2013-09-30","value":212463000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2013-12-31","value":229121000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2013-12-31","value":229121000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2014-03-31","value":205780000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2014-06-30","value":146458000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2014-09-30","value":167174000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2014-12-31","value":255961000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2014-12-31","value":255961000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2015-03-31","value":239403000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2015-06-30","value":188147000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2015-09-30","value":221785000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2015-12-31","value":252836000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2015-12-31","value":252836000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2016-03-31","value":198298000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2016-06-30","value":161218000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2016-09-30","value":150225000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2016-12-31","value":189326000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2016-12-31","value":189326000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2017-03-31","value":169501000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2017-06-30","value":178068000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2017-09-30","value":185516000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2017-12-31","value":233711000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2017-12-31","value":233711000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2018-03-31","value":193581000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2018-06-30","value":195515000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2018-09-30","value":230259000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2018-12-31","value":272804000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2018-12-31","value":272804000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2019-03-31","value":200263000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-06-30","value":144958000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2019-09-30","value":184673000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2019-12-31","value":252345000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2019-12-31","value":252345000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2020-03-31","value":242604000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2020-06-30","value":288922000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2020-09-30","value":388024000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2020-12-31","value":425292000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2020-12-31","value":425292000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2021-03-31","value":440833000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2021-06-30","value":377620000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2021-09-30","value":464049000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2021-12-31","value":395647000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2021-12-31","value":395647000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2022-03-31","value":360911000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2022-06-30","value":175022000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2022-09-30","value":255084000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2022-12-31","value":293991000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2022-12-31","value":293991000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2023-03-31","value":199751000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2023-06-30","value":214446000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2023-09-30","value":292124000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2023-12-31","value":417663000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2023-12-31","value":417663000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2024-03-31","value":321752000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2024-06-30","value":366746000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2024-09-30","value":462286000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2024-12-31","value":578330000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2024-12-31","value":578330000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2025-03-31","value":379074000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2025-06-30","value":322017000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2025-09-30","value":441804000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2025-12-31","value":529220000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2025-12-31","value":529220000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2026-03-31","value":265714000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2026-06-30","value":877121000},"currentAssets@2009Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2009-06-30","value":1053541000},"currentAssets@2009Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2009-09-30","value":1150084000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2009-12-31","value":1006718000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2009-12-31","value":1006718000},"currentAssets@2010Q1":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2010-03-31","value":875703000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2010-06-30","value":975358000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2010-09-30","value":1099980000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2010-12-31","value":913856000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2010-12-31","value":913856000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2011-03-31","value":837037000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2011-06-30","value":922605000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2011-09-30","value":990994000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2011-12-31","value":909722000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2011-12-31","value":909722000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2012-03-31","value":846888000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2012-06-30","value":915159000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2012-09-30","value":1019908000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2012-12-31","value":1022057000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2012-12-31","value":1022057000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2013-03-31","value":976220000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2013-06-30","value":1009166000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2013-09-30","value":1041304000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2013-12-31","value":950203000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2013-12-31","value":950203000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2014-03-31","value":898725000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2014-06-30","value":977920000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2014-09-30","value":1020829000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2014-12-31","value":916947000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2014-12-31","value":916947000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2015-03-31","value":887228000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2015-06-30","value":942059000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2015-09-30","value":1063343000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2015-12-31","value":984998000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2015-12-31","value":984998000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2016-03-31","value":962778000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2016-06-30","value":1055498000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2016-09-30","value":1150114000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2016-12-31","value":1088992000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2016-12-31","value":1088992000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2017-03-31","value":1027534000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2017-06-30","value":1149557000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2017-09-30","value":1285967000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2017-12-31","value":1232078000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2017-12-31","value":1232078000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2018-03-31","value":1052354000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2018-06-30","value":1324319000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2018-09-30","value":1515028000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2018-12-31","value":1340504000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2018-12-31","value":1340504000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2019-03-31","value":1209845000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-06-30","value":1377420000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2019-09-30","value":1493291000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2019-12-31","value":1376941000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2019-12-31","value":1376941000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2020-03-31","value":1301064000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2020-06-30","value":1423942000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2020-09-30","value":1545302000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2020-12-31","value":1455246000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2020-12-31","value":1455246000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2021-03-31","value":1450741000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2021-06-30","value":1566433000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2021-09-30","value":1665432000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2021-12-31","value":1827399000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2021-12-31","value":1827399000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2022-03-31","value":1573864000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2022-06-30","value":1586850000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2022-09-30","value":1574378000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2022-12-31","value":1347296000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2022-12-31","value":1347296000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2023-03-31","value":1246235000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2023-06-30","value":1491193000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2023-09-30","value":1695050000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2023-12-31","value":1643451000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2023-12-31","value":1643451000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2024-03-31","value":1418106000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2024-06-30","value":1706168000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2024-09-30","value":1814102000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2024-12-31","value":1716663000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2024-12-31","value":1716663000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2025-03-31","value":1499287000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2025-06-30","value":1691615000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2025-09-30","value":1980067000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2025-12-31","value":1812231000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2025-12-31","value":1812231000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2026-03-31","value":1604706000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2026-06-30","value":2450148000},"totalAssets@2009Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2009-06-30","value":1734284000},"totalAssets@2009Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2009-09-30","value":1844899000},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2009-12-31","value":1709575000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2009-12-31","value":1709575000},"totalAssets@2010Q1":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2010-03-31","value":1597246000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2010-06-30","value":1655177000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2010-09-30","value":1751971000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2010-12-31","value":1535533000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2010-12-31","value":1535533000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2011-03-31","value":1464588000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2011-06-30","value":1551947000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2011-09-30","value":1618469000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2011-12-31","value":1547799000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2011-12-31","value":1547799000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2012-03-31","value":1469955000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2012-06-30","value":1507647000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2012-09-30","value":1598635000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2012-12-31","value":1729487000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2012-12-31","value":1729487000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2013-03-31","value":1678710000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2013-06-30","value":1700668000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2013-09-30","value":1727134000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2013-12-31","value":1609362000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2013-12-31","value":1609362000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2014-03-31","value":1561171000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2014-06-30","value":1653386000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2014-09-30","value":1683043000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2014-12-31","value":1600048000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2014-12-31","value":1600048000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2015-03-31","value":1562343000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2015-06-30","value":1598538000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2015-09-30","value":1696549000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2015-12-31","value":1626878000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2015-12-31","value":1626878000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2016-03-31","value":1612230000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2016-06-30","value":1685829000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2016-09-30","value":1785267000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2016-12-31","value":1733453000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2016-12-31","value":1733453000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2017-03-31","value":1678219000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2017-06-30","value":1803145000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2017-09-30","value":1947288000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2017-12-31","value":1871978000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2017-12-31","value":1871978000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2018-03-31","value":1719430000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2018-06-30","value":2529035000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2018-09-30","value":2621073000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2018-12-31","value":2427150000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2018-12-31","value":2427150000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2019-03-31","value":2358603000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-06-30","value":2524617000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2019-09-30","value":2612660000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2019-12-31","value":2502088000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2019-12-31","value":2502088000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2020-03-31","value":2384375000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2020-06-30","value":2508654000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2020-09-30","value":2488273000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2020-12-31","value":2379996000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2020-12-31","value":2379996000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2021-03-31","value":2373684000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2021-06-30","value":2478898000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2021-09-30","value":2561756000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2021-12-31","value":2494927000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2021-12-31","value":2494927000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2022-03-31","value":2263279000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2022-06-30","value":2284906000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2022-09-30","value":2402652000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2022-12-31","value":2167933000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2022-12-31","value":2167933000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2023-03-31","value":2077387000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2023-06-30","value":2376578000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2023-09-30","value":2580321000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2023-12-31","value":2813540000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2023-12-31","value":2813540000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2024-03-31","value":2595035000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2024-06-30","value":2881369000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2024-09-30","value":3130925000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2024-12-31","value":3025655000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2024-12-31","value":3025655000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2025-03-31","value":2907100000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2025-06-30","value":3105991000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2025-09-30","value":4145320000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2025-12-31","value":4030393000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2025-12-31","value":4030393000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2026-03-31","value":3779639000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2026-06-30","value":4778876000},"currentLiabilities@2009Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2009-06-30","value":594755000},"currentLiabilities@2009Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2009-09-30","value":676875000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2009-12-31","value":506113000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2009-12-31","value":506113000},"currentLiabilities@2010Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2010-03-31","value":448326000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2010-06-30","value":528399000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2010-09-30","value":585374000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2010-12-31","value":438777000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2010-12-31","value":438777000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2011-03-31","value":378710000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2011-06-30","value":483210000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2011-09-30","value":516770000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2011-12-31","value":448468000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2011-12-31","value":448468000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2012-03-31","value":393913000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2012-06-30","value":442671000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2012-09-30","value":493261000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2012-12-31","value":531272000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2012-12-31","value":531272000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2013-03-31","value":495719000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2013-06-30","value":535511000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2013-09-30","value":565961000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2013-12-31","value":497570000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2013-12-31","value":497570000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2014-03-31","value":461413000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2014-06-30","value":525329000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2014-09-30","value":544167000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2014-12-31","value":462826000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2014-12-31","value":462826000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2015-03-31","value":448053000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2015-06-30","value":477841000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2015-09-30","value":549239000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2015-12-31","value":465821000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2015-12-31","value":465821000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2016-03-31","value":469474000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2016-06-30","value":529188000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2016-09-30","value":592092000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2016-12-31","value":529934000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2016-12-31","value":529934000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2017-03-31","value":501179000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2017-06-30","value":612551000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2017-09-30","value":717191000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2017-12-31","value":655274000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2017-12-31","value":655274000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2018-03-31","value":614117000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2018-06-30","value":931305000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2018-09-30","value":873412000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2018-12-31","value":737437000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2018-12-31","value":737437000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2019-03-31","value":675777000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-06-30","value":839722000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2019-09-30","value":876526000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2019-12-31","value":842056000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2019-12-31","value":842056000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2020-03-31","value":809562000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2020-06-30","value":889600000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2020-09-30","value":974593000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2020-12-31","value":943256000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2020-12-31","value":943256000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2021-03-31","value":1000135000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2021-06-30","value":1048286000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2021-09-30","value":1100351000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2021-12-31","value":1069318000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2021-12-31","value":1069318000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2022-03-31","value":935666000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2022-06-30","value":1000084000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2022-09-30","value":1052026000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2022-12-31","value":797594000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2022-12-31","value":797594000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2023-03-31","value":723367000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2023-06-30","value":867234000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2023-09-30","value":1056476000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2023-12-31","value":1029883000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2023-12-31","value":1029883000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2024-03-31","value":936435000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2024-06-30","value":1016403000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2024-09-30","value":1164826000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2024-12-31","value":1031959000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2024-12-31","value":1031959000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2025-03-31","value":953644000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2025-06-30","value":1076151000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2025-09-30","value":1634277000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2025-12-31","value":1481745000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2025-12-31","value":1481745000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2026-03-31","value":1478842000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2026-06-30","value":2418878000},"totalLiabilities@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016"},{"ref":"equity@FY2016","weight":-1}],"rule":"accounting-identity","value":849138000},"totalLiabilities@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1"},{"ref":"equity@2017Q1","weight":-1}],"rule":"accounting-identity","value":782160000},"totalLiabilities@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2"},{"ref":"equity@2017Q2","weight":-1}],"rule":"accounting-identity","value":893068000},"totalLiabilities@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3"},{"ref":"equity@2017Q3","weight":-1}],"rule":"accounting-identity","value":995480000},"totalLiabilities@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4"},{"ref":"equity@2017Q4","weight":-1}],"rule":"accounting-identity","value":950831000},"totalLiabilities@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017"},{"ref":"equity@FY2017","weight":-1}],"rule":"accounting-identity","value":950831000},"totalLiabilities@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1"},{"ref":"equity@2018Q1","weight":-1}],"rule":"accounting-identity","value":830232000},"totalLiabilities@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2"},{"ref":"equity@2018Q2","weight":-1}],"rule":"accounting-identity","value":1288894000},"totalLiabilities@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3"},{"ref":"equity@2018Q3","weight":-1}],"rule":"accounting-identity","value":1263356000},"totalLiabilities@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4"},{"ref":"equity@2018Q4","weight":-1}],"rule":"accounting-identity","value":1137796000},"totalLiabilities@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018"},{"ref":"equity@FY2018","weight":-1}],"rule":"accounting-identity","value":1137796000},"totalLiabilities@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1"},{"ref":"equity@2019Q1","weight":-1}],"rule":"accounting-identity","value":1134084000},"totalLiabilities@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2"},{"ref":"equity@2019Q2","weight":-1}],"rule":"accounting-identity","value":1330434000},"totalLiabilities@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3"},{"ref":"equity@2019Q3","weight":-1}],"rule":"accounting-identity","value":1391192000},"totalLiabilities@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4"},{"ref":"equity@2019Q4","weight":-1}],"rule":"accounting-identity","value":1323672000},"totalLiabilities@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019"},{"ref":"equity@FY2019","weight":-1}],"rule":"accounting-identity","value":1323672000},"totalLiabilities@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1"},{"ref":"equity@2020Q1","weight":-1}],"rule":"accounting-identity","value":1284571000},"totalLiabilities@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2"},{"ref":"equity@2020Q2","weight":-1}],"rule":"accounting-identity","value":1417894000},"totalLiabilities@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3"},{"ref":"equity@2020Q3","weight":-1}],"rule":"accounting-identity","value":1499274000},"totalLiabilities@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4"},{"ref":"equity@2020Q4","weight":-1}],"rule":"accounting-identity","value":1388386000},"totalLiabilities@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020"},{"ref":"equity@FY2020","weight":-1}],"rule":"accounting-identity","value":1388386000},"totalLiabilities@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1"},{"ref":"equity@2021Q1","weight":-1}],"rule":"accounting-identity","value":1442489000},"totalLiabilities@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2"},{"ref":"equity@2021Q2","weight":-1}],"rule":"accounting-identity","value":1490656000},"totalLiabilities@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3"},{"ref":"equity@2021Q3","weight":-1}],"rule":"accounting-identity","value":1539402000},"totalLiabilities@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4"},{"ref":"equity@2021Q4","weight":-1}],"rule":"accounting-identity","value":1499364000},"totalLiabilities@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021"},{"ref":"equity@FY2021","weight":-1}],"rule":"accounting-identity","value":1499364000},"totalLiabilities@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1"},{"ref":"equity@2022Q1","weight":-1}],"rule":"accounting-identity","value":1321390000},"totalLiabilities@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2"},{"ref":"equity@2022Q2","weight":-1}],"rule":"accounting-identity","value":1379935000},"totalLiabilities@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3"},{"ref":"equity@2022Q3","weight":-1}],"rule":"accounting-identity","value":1432263000},"totalLiabilities@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4"},{"ref":"equity@2022Q4","weight":-1}],"rule":"accounting-identity","value":1182788000},"totalLiabilities@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022"},{"ref":"equity@FY2022","weight":-1}],"rule":"accounting-identity","value":1182788000},"totalLiabilities@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1"},{"ref":"equity@2023Q1","weight":-1}],"rule":"accounting-identity","value":1104976000},"totalLiabilities@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2"},{"ref":"equity@2023Q2","weight":-1}],"rule":"accounting-identity","value":1435128000},"totalLiabilities@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3"},{"ref":"equity@2023Q3","weight":-1}],"rule":"accounting-identity","value":1573744000},"totalLiabilities@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4"},{"ref":"equity@2023Q4","weight":-1}],"rule":"accounting-identity","value":1786574000},"totalLiabilities@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023"},{"ref":"equity@FY2023","weight":-1}],"rule":"accounting-identity","value":1786574000},"totalLiabilities@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1"},{"ref":"equity@2024Q1","weight":-1}],"rule":"accounting-identity","value":1590430000},"totalLiabilities@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2"},{"ref":"equity@2024Q2","weight":-1}],"rule":"accounting-identity","value":1893954000},"totalLiabilities@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3"},{"ref":"equity@2024Q3","weight":-1}],"rule":"accounting-identity","value":2061246000},"totalLiabilities@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4"},{"ref":"equity@2024Q4","weight":-1}],"rule":"accounting-identity","value":1946292000},"totalLiabilities@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024"},{"ref":"equity@FY2024","weight":-1}],"rule":"accounting-identity","value":1946292000},"totalLiabilities@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1"},{"ref":"equity@2025Q1","weight":-1}],"rule":"accounting-identity","value":1868808000},"totalLiabilities@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2"},{"ref":"equity@2025Q2","weight":-1}],"rule":"accounting-identity","value":1991636000},"totalLiabilities@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3"},{"ref":"equity@2025Q3","weight":-1}],"rule":"accounting-identity","value":2940339000},"totalLiabilities@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q4"},{"ref":"equity@2025Q4","weight":-1}],"rule":"accounting-identity","value":2808860000},"totalLiabilities@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2025"},{"ref":"equity@FY2025","weight":-1}],"rule":"accounting-identity","value":2808860000},"totalLiabilities@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q1"},{"ref":"equity@2026Q1","weight":-1}],"rule":"accounting-identity","value":2698599000},"totalLiabilities@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q2"},{"ref":"equity@2026Q2","weight":-1}],"rule":"accounting-identity","value":3973540000},"totalLiabilities@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q2"},{"ref":"equity@2009Q2","weight":-1}],"rule":"accounting-identity","value":893033000},"totalLiabilities@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q3"},{"ref":"equity@2009Q3","weight":-1}],"rule":"accounting-identity","value":977258000},"totalLiabilities@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4"},{"ref":"equity@2009Q4","weight":-1}],"rule":"accounting-identity","value":827019000},"totalLiabilities@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009"},{"ref":"equity@FY2009","weight":-1}],"rule":"accounting-identity","value":827019000},"totalLiabilities@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q1"},{"ref":"equity@2010Q1","weight":-1}],"rule":"accounting-identity","value":770112000},"totalLiabilities@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2"},{"ref":"equity@2010Q2","weight":-1}],"rule":"accounting-identity","value":838986000},"totalLiabilities@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3"},{"ref":"equity@2010Q3","weight":-1}],"rule":"accounting-identity","value":895311000},"totalLiabilities@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4"},{"ref":"equity@2010Q4","weight":-1}],"rule":"accounting-identity","value":739898000},"totalLiabilities@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010"},{"ref":"equity@FY2010","weight":-1}],"rule":"accounting-identity","value":739898000},"totalLiabilities@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1"},{"ref":"equity@2011Q1","weight":-1}],"rule":"accounting-identity","value":685007000},"totalLiabilities@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2"},{"ref":"equity@2011Q2","weight":-1}],"rule":"accounting-identity","value":778079000},"totalLiabilities@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3"},{"ref":"equity@2011Q3","weight":-1}],"rule":"accounting-identity","value":810359000},"totalLiabilities@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4"},{"ref":"equity@2011Q4","weight":-1}],"rule":"accounting-identity","value":720136000},"totalLiabilities@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011"},{"ref":"equity@FY2011","weight":-1}],"rule":"accounting-identity","value":720136000},"totalLiabilities@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1"},{"ref":"equity@2012Q1","weight":-1}],"rule":"accounting-identity","value":657189000},"totalLiabilities@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2"},{"ref":"equity@2012Q2","weight":-1}],"rule":"accounting-identity","value":698517000},"totalLiabilities@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3"},{"ref":"equity@2012Q3","weight":-1}],"rule":"accounting-identity","value":749361000},"totalLiabilities@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4"},{"ref":"equity@2012Q4","weight":-1}],"rule":"accounting-identity","value":857629000},"totalLiabilities@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012"},{"ref":"equity@FY2012","weight":-1}],"rule":"accounting-identity","value":857629000},"totalLiabilities@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1"},{"ref":"equity@2013Q1","weight":-1}],"rule":"accounting-identity","value":830781000},"totalLiabilities@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2"},{"ref":"equity@2013Q2","weight":-1}],"rule":"accounting-identity","value":867885000},"totalLiabilities@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3"},{"ref":"equity@2013Q3","weight":-1}],"rule":"accounting-identity","value":897619000},"totalLiabilities@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4"},{"ref":"equity@2013Q4","weight":-1}],"rule":"accounting-identity","value":823018000},"totalLiabilities@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013"},{"ref":"equity@FY2013","weight":-1}],"rule":"accounting-identity","value":823018000},"totalLiabilities@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1"},{"ref":"equity@2014Q1","weight":-1}],"rule":"accounting-identity","value":796440000},"totalLiabilities@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2"},{"ref":"equity@2014Q2","weight":-1}],"rule":"accounting-identity","value":859843000},"totalLiabilities@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3"},{"ref":"equity@2014Q3","weight":-1}],"rule":"accounting-identity","value":875980000},"totalLiabilities@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4"},{"ref":"equity@2014Q4","weight":-1}],"rule":"accounting-identity","value":782942000},"totalLiabilities@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014"},{"ref":"equity@FY2014","weight":-1}],"rule":"accounting-identity","value":782942000},"totalLiabilities@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1"},{"ref":"equity@2015Q1","weight":-1}],"rule":"accounting-identity","value":759646000},"totalLiabilities@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2"},{"ref":"equity@2015Q2","weight":-1}],"rule":"accounting-identity","value":790258000},"totalLiabilities@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3"},{"ref":"equity@2015Q3","weight":-1}],"rule":"accounting-identity","value":860044000},"totalLiabilities@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4"},{"ref":"equity@2015Q4","weight":-1}],"rule":"accounting-identity","value":756757000},"totalLiabilities@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015"},{"ref":"equity@FY2015","weight":-1}],"rule":"accounting-identity","value":756757000},"totalLiabilities@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1"},{"ref":"equity@2016Q1","weight":-1}],"rule":"accounting-identity","value":756486000},"totalLiabilities@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2"},{"ref":"equity@2016Q2","weight":-1}],"rule":"accounting-identity","value":816814000},"totalLiabilities@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3"},{"ref":"equity@2016Q3","weight":-1}],"rule":"accounting-identity","value":879077000},"totalLiabilities@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4"},{"ref":"equity@2016Q4","weight":-1}],"rule":"accounting-identity","value":849138000},"#153":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2012-12-31","value":270148000},"#154":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2012-12-31","value":8353000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#154"}],"rule":"component-sum","value":278501000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#154"}],"rule":"component-sum","value":278501000},"#155":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2009-06-30","value":225220000},"#156":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2009-06-30","value":15348000},"totalDebt@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156"}],"rule":"component-sum","value":240568000},"#157":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2009-09-30","value":225219000},"#158":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2009-09-30","value":15017000},"totalDebt@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158"}],"rule":"component-sum","value":240236000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2012-06-30","value":809130000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2012-09-30","value":849274000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2012-12-31","value":871858000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2012-12-31","value":871858000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2013-03-31","value":847929000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2013-06-30","value":832783000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2013-09-30","value":829515000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2013-12-31","value":786344000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2013-12-31","value":786344000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2014-03-31","value":764731000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2014-06-30","value":793543000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2014-09-30","value":807063000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2014-12-31","value":817106000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2014-12-31","value":817106000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2015-03-31","value":802697000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2015-06-30","value":808280000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2015-09-30","value":836505000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2015-12-31","value":870121000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2015-12-31","value":870121000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2016-03-31","value":855744000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2016-06-30","value":869015000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2016-09-30","value":906190000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2016-12-31","value":884315000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2016-12-31","value":884315000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2017-03-31","value":896059000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2017-06-30","value":910077000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2017-09-30","value":951808000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2017-12-31","value":921147000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2017-12-31","value":921147000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2018-03-31","value":889198000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2018-06-30","value":1240141000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2018-09-30","value":1357717000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2018-12-31","value":1289354000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2018-12-31","value":1289354000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2019-03-31","value":1224519000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2019-06-30","value":1194183000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2019-09-30","value":1221468000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2019-12-31","value":1178416000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2019-12-31","value":1178416000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2020-03-31","value":1099804000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2020-06-30","value":1090760000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2020-09-30","value":988999000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2020-12-31","value":991610000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2020-12-31","value":991610000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2021-03-31","value":931195000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":61,"unit":"USD","end":"2021-06-30","value":988242000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":61,"unit":"USD","end":"2021-09-30","value":1022354000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2021-12-31","value":995563000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2021-12-31","value":995563000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2022-03-31","value":941889000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2022-06-30","value":904971000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2022-09-30","value":970389000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2022-12-31","value":985145000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2022-12-31","value":985145000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2023-03-31","value":972411000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2023-06-30","value":941450000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2023-09-30","value":1006577000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2023-12-31","value":1026966000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2023-12-31","value":1026966000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2024-03-31","value":1004605000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2024-06-30","value":987415000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2024-09-30","value":1069679000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2024-12-31","value":1079363000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2024-12-31","value":1079363000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2025-03-31","value":1038292000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2025-06-30","value":1114355000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2025-09-30","value":1204981000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2025-12-31","value":1221533000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2025-12-31","value":1221533000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2026-03-31","value":1081040000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2026-06-30","value":805336000},"#159":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":58253000},"#160":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":-6035000},"operatingCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160","weight":-1}],"rule":"quarter-from-ytd","value":64288000},"#161":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":64301000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":6048000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":64301000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-24354000},"#162":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":-38918000},"#163":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-24354000},"operatingCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":-14564000},"#164":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":10566000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#162","weight":-1}],"rule":"quarter-from-ytd","value":49484000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":24073000},"#165":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":22084000},"#166":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":24073000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#166","weight":-1}],"rule":"quarter-from-ytd","value":-1989000},"#167":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":283549000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":261465000},"#168":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":456343000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":172794000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":456343000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3647000},"#169":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":5438000},"#170":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3647000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#170","weight":-1}],"rule":"quarter-from-ytd","value":1791000},"#171":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":289612000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":284174000},"#172":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":468916000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":179304000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":468916000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-30872000},"#173":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":141544000},"#174":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-30872000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#174","weight":-1}],"rule":"quarter-from-ytd","value":172416000},"#175":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":75773000},"#176":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":55659000},"#177":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#176","weight":-1}],"rule":"quarter-from-ytd","value":20114000},"capex@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#177"}],"rule":"component-sum","value":20114000},"#178":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":87645000},"#179":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#175","weight":-1}],"rule":"quarter-from-ytd","value":11872000},"capex@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#179"}],"rule":"component-sum","value":11872000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#178"}],"rule":"component-sum","value":87645000},"#180":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":14712000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#180"}],"rule":"component-sum","value":14712000},"#181":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":43682000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#181"}],"rule":"component-sum","value":43682000},"#182":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":10375000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#182"}],"rule":"component-sum","value":10375000},"#183":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":20091000},"#184":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#182","weight":-1}],"rule":"quarter-from-ytd","value":9716000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#184"}],"rule":"component-sum","value":9716000},"#185":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":37471000},"#186":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":17380000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#186"}],"rule":"component-sum","value":17380000},"#187":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":43428000},"#188":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#185","weight":-1}],"rule":"quarter-from-ytd","value":5957000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#188"}],"rule":"component-sum","value":5957000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#187"}],"rule":"component-sum","value":43428000},"#189":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":7607000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#189"}],"rule":"component-sum","value":7607000},"#190":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":111101000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#190"}],"rule":"component-sum","value":111101000},"#191":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":28744000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#191"}],"rule":"component-sum","value":28744000},"#192":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":54354000},"#193":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":25610000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#193"}],"rule":"component-sum","value":25610000},"#194":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":83329000},"#195":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#192","weight":-1}],"rule":"quarter-from-ytd","value":28975000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#195"}],"rule":"component-sum","value":28975000},"#196":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":106828000},"#197":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#194","weight":-1}],"rule":"quarter-from-ytd","value":23499000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#197"}],"rule":"component-sum","value":23499000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#196"}],"rule":"component-sum","value":106828000},"#198":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":21435000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#198"}],"rule":"component-sum","value":21435000},"#199":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":140384000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#199"}],"rule":"component-sum","value":140384000},"#200":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":27871000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#200"}],"rule":"component-sum","value":27871000},"#201":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":66861000},"#202":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#200","weight":-1}],"rule":"quarter-from-ytd","value":38990000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#202"}],"rule":"component-sum","value":38990000},"#203":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":108167000},"#204":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#201","weight":-1}],"rule":"quarter-from-ytd","value":41306000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#204"}],"rule":"component-sum","value":41306000},"#205":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":136405000},"#206":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":28238000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#206"}],"rule":"component-sum","value":28238000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#205"}],"rule":"component-sum","value":136405000},"#207":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":32206000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#207"}],"rule":"component-sum","value":32206000},"#208":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":59048000},"#209":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":39670000},"depreciationAndAmortization@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#209","weight":-1}],"rule":"quarter-from-ytd","value":19378000},"#210":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":80195000},"depreciationAndAmortization@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#208","weight":-1}],"rule":"quarter-from-ytd","value":21147000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":80195000},"depreciationAndAmortization@2010Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":18662000},"#211":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":35839000},"#212":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":18662000},"depreciationAndAmortization@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":17177000},"#213":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":54169000},"depreciationAndAmortization@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#211","weight":-1}],"rule":"quarter-from-ytd","value":18330000},"#214":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":74435000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#213","weight":-1}],"rule":"quarter-from-ytd","value":20266000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":74435000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":62,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":15291000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":15970000},"#215":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":34362000},"#216":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":15970000},"depreciationAndAmortization@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#216","weight":-1}],"rule":"quarter-from-ytd","value":18392000},"#217":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":54788000},"depreciationAndAmortization@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":20426000},"#218":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":72899000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#217","weight":-1}],"rule":"quarter-from-ytd","value":18111000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":72899000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":15832000},"#219":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":31878000},"#220":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":15832000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220","weight":-1}],"rule":"quarter-from-ytd","value":16046000},"#221":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":49968000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":18090000},"#222":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":68252000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#221","weight":-1}],"rule":"quarter-from-ytd","value":18284000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":68252000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":15627000},"#223":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":31331000},"#224":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":15627000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":15704000},"#225":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":48517000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#223","weight":-1}],"rule":"quarter-from-ytd","value":17186000},"#226":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":64309000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#225","weight":-1}],"rule":"quarter-from-ytd","value":15792000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":64309000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":13736000},"#227":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":29502000},"#228":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":13736000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":15766000},"#229":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":46637000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":17135000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":40372},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":39908},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":42004},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":47810},"#230":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":44025000},"#231":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":42910000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230","weight":4},{"ref":"#231","weight":-3}],"rule":"unaverage-quarter","value":47370000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":44025000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":46699},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":46824000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":47170000},"#232":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":46559000},"#233":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":46771000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#232","weight":4},{"ref":"#233","weight":-3}],"rule":"unaverage-quarter","value":45923000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":46559000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":45520000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":46281000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":45654000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":53612000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#146","weight":4},{"ref":"#149","weight":-3}],"rule":"unaverage-quarter","value":76919000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":52565000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":43988000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":52727000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":52366000},"#234":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":52514000},"#235":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":52585000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#234","weight":4},{"ref":"#235","weight":-3}],"rule":"unaverage-quarter","value":52301000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":52514000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":43463000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":52755000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":53556000},"#236":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":53132000},"#237":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":52968000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#236","weight":4},{"ref":"#237","weight":-3}],"rule":"unaverage-quarter","value":53624000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":53132000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":43529000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":43751000},"sharesOutstanding@2009Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2009-06-30","value":38673034},"sharesOutstanding@2009Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2009-09-30","value":38669447},"sharesOutstanding@2009Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2009-12-31","value":38635021},"sharesOutstanding@FY2009":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2009-12-31","value":38635021},"sharesOutstanding@2010Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2010-03-31","value":38801232},"sharesOutstanding@2010Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2010-06-30","value":38788581},"sharesOutstanding@2010Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2010-09-30","value":38769787},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2010-12-31","value":38745542},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2010-12-31","value":38745542},"sharesOutstanding@2011Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2011-03-31","value":38634470},"sharesOutstanding@2011Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2011-06-30","value":38667457},"sharesOutstanding@2011Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2011-09-30","value":38664403},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2011-12-31","value":38682771},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2011-12-31","value":38682771},"sharesOutstanding@2012Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2012-03-31","value":38621370},"sharesOutstanding@2012Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2012-06-30","value":38684540},"sharesOutstanding@2012Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2012-09-30","value":38706966},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2012-12-31","value":38730665},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2012-12-31","value":38730665},"sharesOutstanding@2013Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2013-03-31","value":38810255},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2013-06-30","value":38852463},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2013-09-30","value":38878194},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2013-12-31","value":38917728},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2013-12-31","value":38917728},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2014-03-31","value":39098549},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2014-06-30","value":39131647},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2014-09-30","value":39152255},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2014-12-31","value":39186386},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2014-12-31","value":39186386},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2015-03-31","value":39342647},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2015-06-30","value":39372298},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2015-09-30","value":39380053},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2015-12-31","value":39412877},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2015-12-31","value":39412877},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2016-03-31","value":39563620},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2016-06-30","value":39597469},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2016-09-30","value":39601569},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2016-12-31","value":39621140},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2016-12-31","value":39621140},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2017-03-31","value":39815232},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2017-06-30","value":39837295},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2017-09-30","value":39850587},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2017-12-31","value":39871314},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2017-12-31","value":39871314},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2018-03-31","value":46812366},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2018-06-30","value":46838199},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2018-09-30","value":46897092},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2018-12-31","value":46665889},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2018-12-31","value":46665889},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2019-03-31","value":46812366},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2019-06-30","value":46838199},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2019-09-30","value":46741263},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2019-12-31","value":45503805},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2019-12-31","value":45503805},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2020-03-31","value":45592292},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2020-06-30","value":45651914},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2020-09-30","value":45655682},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2020-12-31","value":45668541},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2020-12-31","value":45668541},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":59,"unit":"shares","end":"2021-03-31","value":45791712},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":60,"unit":"shares","end":"2021-06-30","value":45818719},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":61,"unit":"shares","end":"2021-09-30","value":45826409},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2021-12-31","value":45840260},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2021-12-31","value":45840260},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2022-03-31","value":45364137},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2022-06-30","value":44078469},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2022-09-30","value":43723658},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2022-12-31","value":43743907},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2022-12-31","value":43743907},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2023-03-31","value":43880224},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2023-06-30","value":43918798},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2023-09-30","value":43926576},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2023-12-31","value":43944118},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2023-12-31","value":43944118},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2024-03-31","value":44149644},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2024-06-30","value":43686508},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2024-09-30","value":43704841},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2024-12-31","value":43424646},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2024-12-31","value":43424646},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2025-03-31","value":43737491},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2025-06-30","value":43778784},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2025-09-30","value":43736765},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2025-12-31","value":43496781},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2025-12-31","value":43496781},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2026-03-31","value":43746424},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2026-06-30","value":43764125},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2010-12-31","value":252022000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2010-12-31","value":252022000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2011-03-31","value":240768000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2011-06-30","value":190069000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2011-09-30","value":193099000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":589789000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2275270000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2011-12-31","value":256990000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2266901000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2011-12-31","value":256990000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2012-03-31","value":226226000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2012-06-30","value":237951000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2012-09-30","value":287322000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2012-12-31","value":321990000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":379847000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":585870000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":719764000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2012-12-31","value":321990000},"#238":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2514617000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#238"}],"rule":"component-sum","value":2514617000},"#239":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":47,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":468400000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#239"}],"rule":"component-sum","value":468400000},"#240":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":47,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":762913000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#240"}],"rule":"component-sum","value":762913000},"#241":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":47,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":957126000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#241"}],"rule":"component-sum","value":957126000},"#242":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":47,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":801274000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#242"}],"rule":"component-sum","value":801274000},"#243":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2958374000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#243"}],"rule":"component-sum","value":2958374000},"#244":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":551696000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#244"}],"rule":"component-sum","value":551696000},"#245":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":828313000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#245"}],"rule":"component-sum","value":828313000},"#246":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1070899000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#246"}],"rule":"component-sum","value":1070899000},"#247":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":4,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":836123000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#247"}],"rule":"component-sum","value":836123000},"#248":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1963479000},"#249":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":1528731000},"revenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249","weight":-1}],"rule":"quarter-from-ytd","value":434748000},"revenue@FY2009":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1963479000},"revenue@2010Q1":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":220683000},"revenue@2010Q2":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":454204000},"revenue@2010Q3":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":670850000},"#250":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1762965000},"#251":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1345737000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251","weight":-1}],"rule":"quarter-from-ytd","value":417228000},"revenue@FY2010":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1762965000},"revenue@2011Q1":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":256731000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":54,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":484674000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":54,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":728578000},"revenue@2011Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":54,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":539548000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2009531000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":310160000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":539615000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":728482000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":504781000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2083037000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":378704000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":550348000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":739752000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":598099000},"#252":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2679633000},"#253":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1974213000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253","weight":-1}],"rule":"quarter-from-ytd","value":705420000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2679633000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":507432000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":728889000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":910238000},"#254":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2952191000},"#255":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":2144946000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255","weight":-1}],"rule":"quarter-from-ytd","value":807245000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2952191000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":580675000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":819334000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":989556000},"#256":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2725092000},"#257":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":2389565000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#257","weight":-1}],"rule":"quarter-from-ytd","value":335527000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2725092000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":612128000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":827428000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":939192000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":21499000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":80729000},"#258":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3217671000},"#259":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":2378748000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":838923000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3217671000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":512620000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":736439000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":61,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":942194000},"#260":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3139220000},"#261":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":61,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2396015000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":743205000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3139220000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":593794000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":751681000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":893855000},"#262":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2931762000},"#263":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2239330000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":692432000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2931762000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":527709000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":795466000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":950177000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":66292000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":73726000},"#264":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3112739000},"#265":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2273352000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265","weight":-1}],"rule":"quarter-from-ytd","value":839387000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3112739000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":617990000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":917775000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1072561000},"#266":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3434877000},"#267":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2608326000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267","weight":-1}],"rule":"quarter-from-ytd","value":826551000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3434877000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":615698000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":926865000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1172950000},"#268":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3713163000},"#269":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2715513000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269","weight":-1}],"rule":"quarter-from-ytd","value":997650000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3713163000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":802560000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1217101000},"grossProfit@2009Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":83895000},"grossProfit@2009Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":105657000},"#270":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":349509000},"#271":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":258288000},"grossProfit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271","weight":-1}],"rule":"quarter-from-ytd","value":91221000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":349509000},"grossProfit@2010Q1":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":5714000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":49698000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":76155000},"grossProfit@2010Q4":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":46217000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":177784000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":29988000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":44956000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":93893000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":79126000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":247963000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":24936000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":51916000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":101099000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":56808000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":234759000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":30058000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":49596000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":55860000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":49751000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":177177000},"#272":{"kind":"filed","concept":"RestructuringCharges","filing":54,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":109279000},"#273":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2400000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#272"},{"ref":"#273"}],"rule":"component-sum","value":303272000},"#274":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":43372000},"#275":{"kind":"filed","concept":"RestructuringCharges","filing":62,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":0},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275"}],"rule":"component-sum","value":43372000},"#276":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":38793000},"#277":{"kind":"filed","concept":"RestructuringCharges","filing":27,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":0},"#278":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":500000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277"},{"ref":"#278"}],"rule":"component-sum","value":39293000},"#279":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":39112000},"#280":{"kind":"filed","concept":"RestructuringCharges","filing":28,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":0},"#281":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":500000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280"},{"ref":"#281"}],"rule":"component-sum","value":39612000},"#282":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":162302000},"#283":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":121277000},"#284":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":41025000},"#285":{"kind":"filed","concept":"RestructuringCharges","filing":54,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2181000},"#286":{"kind":"filed","concept":"RestructuringCharges","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1031000},"#287":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286","weight":-1}],"rule":"quarter-from-ytd","value":1150000},"#288":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2000000},"#289":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1500000},"#290":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":500000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#287"},{"ref":"#290"}],"rule":"component-sum","value":42675000},"#291":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2181000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#291"},{"ref":"#288"}],"rule":"component-sum","value":166483000},"#292":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":45090000},"#293":{"kind":"filed","concept":"RestructuringCharges","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-1902000},"#294":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1100000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293"},{"ref":"#294"}],"rule":"component-sum","value":44288000},"#295":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":40806000},"#296":{"kind":"filed","concept":"RestructuringCharges","filing":31,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":0},"#297":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1000000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#296"},{"ref":"#297"}],"rule":"component-sum","value":41806000},"#298":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":41280000},"#299":{"kind":"filed","concept":"RestructuringCharges","filing":32,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":0},"#300":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1200000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299"},{"ref":"#300"}],"rule":"component-sum","value":42480000},"#301":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":185099000},"#302":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":127801000},"#303":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#302","weight":-1}],"rule":"quarter-from-ytd","value":57298000},"#304":{"kind":"filed","concept":"RestructuringCharges","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-3728000},"#305":{"kind":"filed","concept":"RestructuringCharges","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":-2527000},"#306":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":-1201000},"#307":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":3700000},"#308":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":3300000},"#309":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#308","weight":-1}],"rule":"quarter-from-ytd","value":400000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#306"},{"ref":"#309"}],"rule":"component-sum","value":56497000},"#310":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-3728000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#310"},{"ref":"#307"}],"rule":"component-sum","value":185071000},"#311":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":51098000},"#312":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":39,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":600000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#312"}],"rule":"component-sum","value":51698000},"#313":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":57161000},"#314":{"kind":"filed","concept":"RestructuringCharges","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-498000},"#315":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":2200000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#314"},{"ref":"#315"}],"rule":"component-sum","value":58863000},"#316":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":46789000},"#317":{"kind":"filed","concept":"RestructuringCharges","filing":31,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":0},"#318":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":2300000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317"},{"ref":"#318"}],"rule":"component-sum","value":49089000},"#319":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":45527000},"#320":{"kind":"filed","concept":"RestructuringCharges","filing":32,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":474000},"#321":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":2200000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#320"},{"ref":"#321"}],"rule":"component-sum","value":48201000},"#322":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":191860000},"#323":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":149477000},"#324":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323","weight":-1}],"rule":"quarter-from-ytd","value":42383000},"#325":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":8800000},"#326":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":6700000},"#327":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#326","weight":-1}],"rule":"quarter-from-ytd","value":2100000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#327"}],"rule":"component-sum","value":44483000},"#328":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":52139000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#328"},{"ref":"#325"}],"rule":"component-sum","value":252799000},"#329":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":49247000},"#330":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":600000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#330"}],"rule":"component-sum","value":49847000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2013-03-31","value":260773000},"#331":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":47386000},"#332":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":600000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#332"}],"rule":"component-sum","value":47986000},"#333":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":193256000},"#334":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":147731000},"#335":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#334","weight":-1}],"rule":"quarter-from-ytd","value":45525000},"#336":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2300000},"#337":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1800000},"#338":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":500000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#338"}],"rule":"component-sum","value":46025000},"#339":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-2643000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#339"},{"ref":"#336"}],"rule":"component-sum","value":192913000},"#340":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":51023000},"#341":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":600000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341"}],"rule":"component-sum","value":51623000},"#342":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":47526000},"#343":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":39,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":500000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343"}],"rule":"component-sum","value":48026000},"#344":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":45262000},"#345":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":500000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345"}],"rule":"component-sum","value":45762000},"#346":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":203817000},"#347":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":143811000},"#348":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":60006000},"#349":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2200000},"#350":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1600000},"#351":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#350","weight":-1}],"rule":"quarter-from-ytd","value":600000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#351"}],"rule":"component-sum","value":60606000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-109340000},"#352":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-6003000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#352"},{"ref":"#349"}],"rule":"component-sum","value":200014000},"#353":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":56133000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#353"}],"rule":"component-sum","value":56133000},"#354":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":48705000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#354"}],"rule":"component-sum","value":48705000},"#355":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":54194000},"#356":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":23,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":925000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#356"}],"rule":"component-sum","value":55119000},"#357":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":217374000},"#358":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":159032000},"#359":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#358","weight":-1}],"rule":"quarter-from-ytd","value":58342000},"#360":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":23,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-1000000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#360"}],"rule":"component-sum","value":57342000},"#361":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-1925000},"#362":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2000000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#361"},{"ref":"#362"}],"rule":"component-sum","value":217449000},"#363":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":61837000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#363"}],"rule":"component-sum","value":61837000},"#364":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":51388000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#364"}],"rule":"component-sum","value":51388000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-10680000},"#365":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":72889000},"#366":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":58,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-9689000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#366","weight":-1}],"rule":"component-sum","value":82578000},"#367":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":316284000},"#368":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":224128000},"#369":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#368","weight":-1}],"rule":"quarter-from-ytd","value":92156000},"#370":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-37089000},"#371":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":58,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-28513000},"#372":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371","weight":-1}],"rule":"quarter-from-ytd","value":-8576000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#372","weight":-1}],"rule":"component-sum","value":100732000},"#373":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":13500000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#373"},{"ref":"#370","weight":-1}],"rule":"component-sum","value":366873000},"#374":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":61161000},"#375":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":59,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-74309000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375","weight":-1}],"rule":"component-sum","value":135470000},"#376":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":58628000},"#377":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":60,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-5868000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377","weight":-1}],"rule":"component-sum","value":64496000},"#378":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":61,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":77603000},"#379":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":61,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-3759000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379","weight":-1}],"rule":"component-sum","value":81362000},"#380":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":303015000},"#381":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":61,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":227400000},"#382":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381","weight":-1}],"rule":"quarter-from-ytd","value":75615000},"#383":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-101351000},"#384":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":61,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-85547000},"#385":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#384","weight":-1}],"rule":"quarter-from-ytd","value":-15804000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#385","weight":-1}],"rule":"component-sum","value":91419000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":9433000},"#386":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":10100000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#386"},{"ref":"#383","weight":-1}],"rule":"component-sum","value":414466000},"#387":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":70120000},"#388":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-6279000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#388","weight":-1}],"rule":"component-sum","value":76399000},"#389":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":60121000},"#390":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-16612000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#390","weight":-1}],"rule":"component-sum","value":76733000},"#391":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":61795000},"#392":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":490000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#392","weight":-1}],"rule":"component-sum","value":61305000},"#393":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":272610000},"#394":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":192036000},"#395":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#394","weight":-1}],"rule":"quarter-from-ytd","value":80574000},"#396":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-24120000},"#397":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-22401000},"#398":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397","weight":-1}],"rule":"quarter-from-ytd","value":-1719000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#398","weight":-1}],"rule":"component-sum","value":82293000},"#399":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2000000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#399"},{"ref":"#396","weight":-1}],"rule":"component-sum","value":298730000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":60379000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":56513000},"#400":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":73122000},"#401":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-4523000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401","weight":-1}],"rule":"component-sum","value":77645000},"#402":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":64563000},"#403":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-13607000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403","weight":-1}],"rule":"component-sum","value":78170000},"#404":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":74794000},"#405":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-19843000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#405","weight":-1}],"rule":"component-sum","value":94637000},"#406":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":294466000},"#407":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":212479000},"#408":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#407","weight":-1}],"rule":"quarter-from-ytd","value":81987000},"#409":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-50217000},"#410":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-37973000},"#411":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410","weight":-1}],"rule":"quarter-from-ytd","value":-12244000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#411","weight":-1}],"rule":"component-sum","value":94231000},"#412":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2300000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#412"},{"ref":"#409","weight":-1}],"rule":"component-sum","value":346983000},"#413":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":87993000},"#414":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-11010000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414","weight":-1}],"rule":"component-sum","value":99003000},"#415":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":70052000},"#416":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-10225000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#416","weight":-1}],"rule":"component-sum","value":80277000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2013-06-30","value":247833000},"#417":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":91650000},"#418":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-8543000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418","weight":-1}],"rule":"component-sum","value":100193000},"#419":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":334162000},"#420":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":249695000},"#421":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#420","weight":-1}],"rule":"quarter-from-ytd","value":84467000},"#422":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-39936000},"#423":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-29778000},"#424":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":-10158000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#424","weight":-1}],"rule":"component-sum","value":94625000},"#425":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":14100000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#425"},{"ref":"#422","weight":-1}],"rule":"component-sum","value":388198000},"#426":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":115911000},"#427":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-9426000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#427","weight":-1}],"rule":"component-sum","value":125337000},"#428":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":85887000},"#429":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-13253000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#429","weight":-1}],"rule":"component-sum","value":99140000},"#430":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":101645000},"#431":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-16019000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#431","weight":-1}],"rule":"component-sum","value":117664000},"#432":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":407561000},"#433":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":303443000},"#434":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#433","weight":-1}],"rule":"quarter-from-ytd","value":104118000},"#435":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-41416000},"#436":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-38698000},"#437":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#436","weight":-1}],"rule":"quarter-from-ytd","value":-2718000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#437","weight":-1}],"rule":"component-sum","value":106836000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-28853000},"#438":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":14600000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#438"},{"ref":"#435","weight":-1}],"rule":"component-sum","value":463577000},"#439":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":140950000},"#440":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-3037000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440","weight":-1}],"rule":"component-sum","value":143987000},"#441":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":107794000},"#442":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-5406000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442","weight":-1}],"rule":"component-sum","value":113200000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":30384000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":46256000},"#443":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":129179000},"#444":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":93542000},"operatingIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#444","weight":-1}],"rule":"quarter-from-ytd","value":35637000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":129179000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-45126000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":2141000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":32160000},"#445":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-109340000},"#446":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":-10825000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446","weight":-1}],"rule":"quarter-from-ytd","value":-98515000},"#447":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":99269000},"#448":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":59132000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#448","weight":-1}],"rule":"quarter-from-ytd","value":40137000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":99269000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-16335000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":14064000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":61441000},"#449":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":80835000},"#450":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":59170000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450","weight":-1}],"rule":"quarter-from-ytd","value":21665000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":80835000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-26016000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":6113000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":13592000},"#451":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-54692000},"#452":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-6311000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#452","weight":-1}],"rule":"quarter-from-ytd","value":-48381000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-54692000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-26945000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":34310000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":22310000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":2996000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":11478000},"#453":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":65100000},"#454":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":29675000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454","weight":-1}],"rule":"quarter-from-ytd","value":35425000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":65100000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-11283000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":17149000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":51625000},"#455":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":110308000},"#456":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":57491000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#456","weight":-1}],"rule":"quarter-from-ytd","value":52817000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":110308000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-16288000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":25862000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":53878000},"#457":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":92354000},"#458":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":63452000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#458","weight":-1}],"rule":"quarter-from-ytd","value":28902000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":92354000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-36441000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":23989000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":66782000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-15687000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":27373000},"#459":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":62523000},"#460":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":54330000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#460","weight":-1}],"rule":"quarter-from-ytd","value":8193000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":62523000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-25453000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":13925000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":83576000},"#461":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":8216000},"#462":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":48842000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#462","weight":-1}],"rule":"quarter-from-ytd","value":-40626000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":8216000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-78965000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-28482000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":53491000},"#463":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-41724000},"#464":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-53956000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#464","weight":-1}],"rule":"quarter-from-ytd","value":12232000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-41724000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-78372000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-2149000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-85801000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":54790000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-18743000},"#465":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-158345000},"#466":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-166322000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":7977000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-158345000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-79513000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":34788000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":61,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":43732000},"#467":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":24718000},"#468":{"kind":"filed","concept":"OperatingIncomeLoss","filing":61,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":26601000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#468","weight":-1}],"rule":"quarter-from-ytd","value":-1883000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":24718000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-15709000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":29748000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":54699000},"#469":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":85381000},"#470":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":68738000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#470","weight":-1}],"rule":"quarter-from-ytd","value":16643000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":85381000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-43249000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":28860000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":73818000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-77111000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-27559000},"#471":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":80062000},"#472":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":59429000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#472","weight":-1}],"rule":"quarter-from-ytd","value":20633000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":80062000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-43300000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":85821000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":104298000},"#473":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":207363000},"#474":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":146819000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#474","weight":-1}],"rule":"quarter-from-ytd","value":60544000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":207363000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-39751000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":103565000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":143651000},"#475":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":282446000},"#476":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":207465000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#476","weight":-1}],"rule":"quarter-from-ytd","value":74981000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":282446000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-31133000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":126808000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":138851000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":1773000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":35275000},"#477":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-106376000},"#478":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":-8295000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#478","weight":-1}],"rule":"quarter-from-ytd","value":-98081000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-106376000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":62,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-12479000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":8260000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":57485000},"#479":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":89433000},"#480":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":53266000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#479"},{"ref":"#480","weight":-1}],"rule":"quarter-from-ytd","value":36167000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":89433000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-12219000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":6346000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":62859000},"#481":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":81029000},"#482":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":56986000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":24043000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":81029000},"#483":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-64029000},"#484":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-14379000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#484","weight":-1}],"rule":"quarter-from-ytd","value":-49650000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-64029000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-29325000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":32491000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":20186000},"#485":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":55597000},"#486":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":23352000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":32245000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":55597000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-13116000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":14514000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":49859000},"#487":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":103427000},"#488":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":51257000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#488","weight":-1}],"rule":"quarter-from-ytd","value":52170000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":103427000},"#489":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":96362000},"#490":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":66476000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490","weight":-1}],"rule":"quarter-from-ytd","value":29886000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":96362000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-36347000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":24360000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":69304000},"#491":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":68271000},"#492":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":57317000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#492","weight":-1}],"rule":"quarter-from-ytd","value":10954000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":68271000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-26411000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":16369000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":83959000},"#493":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":8328000},"#494":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":50711000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":-42383000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":8328000},"#495":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-40224000},"#496":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-48157000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#496","weight":-1}],"rule":"quarter-from-ytd","value":7933000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-40224000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-87248000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-2755000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-87085000},"#497":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-166463000},"#498":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-177088000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":10625000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-166463000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":59,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-84158000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":33855000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":61,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":41327000},"#499":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":22127000},"#500":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":61,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":24915000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#500","weight":-1}],"rule":"quarter-from-ytd","value":-2788000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":22127000},"#501":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":91817000},"#502":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":66991000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":24826000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":91817000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-35241000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-14822000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":79919000},"#503":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":59854000},"#504":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":29856000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#504","weight":-1}],"rule":"quarter-from-ytd","value":29998000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":59854000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-38968000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":59550000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":109446000},"#505":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":196192000},"#506":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":130028000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":66164000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":196192000},"#507":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":9740000},"#508":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":7294000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#508","weight":-1}],"rule":"quarter-from-ytd","value":2446000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":9740000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":2853000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":4245000},"#509":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":15756000},"#510":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":10586000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":5170000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":15756000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":3356000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":879000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":3418000},"#511":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":10362000},"#512":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":7653000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#512","weight":-1}],"rule":"quarter-from-ytd","value":2709000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":10362000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":3182000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":2827000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":2561000},"#513":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-10603000},"#514":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":8570000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":-19173000},"#515":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":18052000},"#516":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":13011000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#516","weight":-1}],"rule":"quarter-from-ytd","value":5041000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":18052000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":4994000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":6549000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":6359000},"#517":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":24200000},"#518":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":17902000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":6298000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":24200000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":5372000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":5502000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":61,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":5131000},"#519":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":20739000},"#520":{"kind":"filed","concept":"InterestExpense","filing":61,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":16019000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#520","weight":-1}],"rule":"quarter-from-ytd","value":4720000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":20739000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":3585000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":3899000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2519000},"#521":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":12624000},"#522":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":10003000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":2621000},"#523":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":2.62},"#524":{"kind":"computed","op":"product","terms":[{"ref":"#523"},{"ref":"#234"}],"value":137586680},"#525":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":1.79},"#526":{"kind":"computed","op":"product","terms":[{"ref":"#525"},{"ref":"#235"}],"value":94127150},"#527":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#526","weight":-1}],"value":43459530},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"#234","weight":4},{"ref":"#235","weight":-3}],"rule":"unaverage-quarter","value":52301000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#527"},{"ref":"#528"}],"rule":"per-share-quarter","value":0.8309502686373109},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":2.62},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":-0.77},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":1.42},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":1.98},"#529":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":3.86},"#530":{"kind":"computed","op":"product","terms":[{"ref":"#529"},{"ref":"#236"}],"value":205089520},"#531":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":2.83},"#532":{"kind":"computed","op":"product","terms":[{"ref":"#531"},{"ref":"#237"}],"value":149899440},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"#530"},{"ref":"#532","weight":-1}],"value":55190080},"#534":{"kind":"computed","op":"sum","terms":[{"ref":"#236","weight":4},{"ref":"#237","weight":-3}],"rule":"unaverage-quarter","value":53624000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#533"},{"ref":"#534"}],"rule":"per-share-quarter","value":1.0292048336565718},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":3.86},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":-0.96},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":-6.36},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2009-06-30","value":356168000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2009-09-30","value":371434000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2009-12-31","value":338956000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2009-12-31","value":338956000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2010-03-31","value":222095000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2010-06-30","value":208450000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2010-09-30","value":257854000},"#535":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2009-12-31","value":225203000},"#536":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2009-12-31","value":15017000},"totalDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#536"}],"rule":"component-sum","value":240220000},"totalDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#536"}],"rule":"component-sum","value":240220000},"#537":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2010-03-31","value":225203000},"#538":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2010-03-31","value":8350000},"totalDebt@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#538"}],"rule":"component-sum","value":233553000},"#539":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2010-06-30","value":216870000},"#540":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2010-06-30","value":8538000},"totalDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#540"}],"rule":"component-sum","value":225408000},"#541":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2010-09-30","value":216870000},"#542":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2010-09-30","value":8444000},"totalDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#542"}],"rule":"component-sum","value":225314000},"#543":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2010-12-31","value":217014000},"#544":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2010-12-31","value":8359000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#544"}],"rule":"component-sum","value":225373000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#544"}],"rule":"component-sum","value":225373000},"#545":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":62,"unit":"USD","end":"2011-03-31","value":216852000},"#546":{"kind":"filed","concept":"LongTermDebtCurrent","filing":62,"unit":"USD","end":"2011-03-31","value":8351000},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#546"}],"rule":"component-sum","value":225203000},"#547":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2011-06-30","value":208519000},"#548":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2011-06-30","value":8351000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#548"}],"rule":"component-sum","value":216870000},"#549":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2011-09-30","value":208519000},"#550":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2011-09-30","value":8351000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#550"}],"rule":"component-sum","value":216870000},"#551":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2011-12-31","value":208501000},"#552":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2011-12-31","value":9102000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#552"}],"rule":"component-sum","value":217603000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#552"}],"rule":"component-sum","value":217603000},"#553":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2012-03-31","value":208501000},"#554":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2012-03-31","value":9102000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#554"}],"rule":"component-sum","value":217603000},"#555":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2012-06-30","value":200168000},"#556":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2012-06-30","value":9102000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#556"}],"rule":"component-sum","value":209270000},"#557":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2012-09-30","value":200168000},"#558":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2012-09-30","value":8352000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#557"},{"ref":"#558"}],"rule":"component-sum","value":208520000},"#559":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2013-03-31","value":270148000},"#560":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2013-03-31","value":8353000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#560"}],"rule":"component-sum","value":278501000},"#561":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2013-06-30","value":270148000},"#562":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2013-06-30","value":20000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#562"}],"rule":"component-sum","value":270168000},"#563":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2013-09-30","value":270148000},"#564":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2013-09-30","value":20000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#564"}],"rule":"component-sum","value":270168000},"#565":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2013-12-31","value":270127000},"#566":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2013-12-31","value":21000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#566"}],"rule":"component-sum","value":270148000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#566"}],"rule":"component-sum","value":270148000},"#567":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2014-03-31","value":270127000},"#568":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2014-03-31","value":21000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#568"}],"rule":"component-sum","value":270148000},"#569":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2014-06-30","value":270127000},"#570":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2014-06-30","value":21000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#570"}],"rule":"component-sum","value":270148000},"#571":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2014-09-30","value":270127000},"#572":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2014-09-30","value":21000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#572"}],"rule":"component-sum","value":270148000},"#573":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2014-12-31","value":270105000},"#574":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2014-12-31","value":21000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#574"}],"rule":"component-sum","value":270126000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#574"}],"rule":"component-sum","value":270126000},"#575":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2015-03-31","value":269535000},"#576":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2015-03-31","value":22000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#576"}],"rule":"component-sum","value":269557000},"#577":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2024-06-30","value":737436000},"#578":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2024-06-30","value":1510000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#578"}],"rule":"component-sum","value":738946000},"#579":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2015-06-30","value":269566000},"#580":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2015-06-30","value":22000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#580"}],"rule":"component-sum","value":269588000},"#581":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2015-09-30","value":269594000},"#582":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2015-09-30","value":22000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#582"}],"rule":"component-sum","value":269616000},"#583":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2015-12-31","value":244323000},"#584":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2015-12-31","value":14800000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#584"}],"rule":"component-sum","value":259123000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#584"}],"rule":"component-sum","value":259123000},"#585":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2016-03-31","value":243099000},"#586":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2016-03-31","value":14795000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#586"}],"rule":"component-sum","value":257894000},"#587":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2016-06-30","value":241907000},"#588":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2016-06-30","value":14795000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#588"}],"rule":"component-sum","value":256702000},"#589":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2016-09-30","value":240715000},"#590":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2016-09-30","value":14795000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#590"}],"rule":"component-sum","value":255510000},"#591":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2016-12-31","value":229498000},"#592":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2016-12-31","value":14796000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#592"}],"rule":"component-sum","value":244294000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#592"}],"rule":"component-sum","value":244294000},"#593":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2017-03-31","value":228306000},"#594":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2017-03-31","value":14796000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#594"}],"rule":"component-sum","value":243102000},"#595":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2017-06-30","value":227114000},"#596":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2017-06-30","value":14796000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#596"}],"rule":"component-sum","value":241910000},"#597":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2017-09-30","value":225922000},"#598":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2017-09-30","value":14796000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#598"}],"rule":"component-sum","value":240718000},"#599":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2017-12-31","value":178453000},"#600":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2017-12-31","value":46048000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#600"}],"rule":"component-sum","value":224501000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#600"}],"rule":"component-sum","value":224501000},"#601":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2018-03-31","value":176011000},"#602":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2018-03-31","value":47298000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#602"}],"rule":"component-sum","value":223309000},"#603":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2018-06-30","value":280710000},"#604":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2018-06-30","value":207982000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#604"}],"rule":"component-sum","value":488692000},"#605":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2018-09-30","value":316926000},"#606":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2018-09-30","value":116796000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#606"}],"rule":"component-sum","value":433722000},"#607":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2018-12-31","value":335119000},"#608":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2018-12-31","value":47286000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#608"}],"rule":"component-sum","value":382405000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#608"}],"rule":"component-sum","value":382405000},"#609":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2019-03-31","value":333290000},"#610":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2019-03-31","value":47281000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#610"}],"rule":"component-sum","value":380571000},"#611":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2019-06-30","value":366896000},"#612":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2019-06-30","value":48397000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#612"}],"rule":"component-sum","value":415293000},"#613":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2019-09-30","value":394841000},"#614":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2019-09-30","value":8263000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#614"}],"rule":"component-sum","value":403104000},"#615":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2019-12-31","value":356108000},"#616":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2019-12-31","value":8244000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#616"}],"rule":"component-sum","value":364352000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#616"}],"rule":"component-sum","value":364352000},"#617":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2020-03-31","value":355911000},"#618":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2020-03-31","value":8253000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#618"}],"rule":"component-sum","value":364164000},"#619":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2020-06-30","value":405770000},"#620":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2020-06-30","value":8253000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#620"}],"rule":"component-sum","value":414023000},"#621":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2020-09-30","value":405644000},"#622":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2020-09-30","value":8253000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#622"}],"rule":"component-sum","value":413897000},"#623":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2020-12-31","value":330522000},"#624":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2020-12-31","value":8278000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#624"}],"rule":"component-sum","value":338800000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#624"}],"rule":"component-sum","value":338800000},"#625":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2021-03-31","value":331647000},"#626":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2021-03-31","value":8700000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#626"}],"rule":"component-sum","value":340347000},"#627":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2021-06-30","value":331222000},"#628":{"kind":"filed","concept":"LongTermDebtCurrent","filing":60,"unit":"USD","end":"2021-06-30","value":8709000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#628"}],"rule":"component-sum","value":339931000},"#629":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":61,"unit":"USD","end":"2021-09-30","value":331192000},"#630":{"kind":"filed","concept":"LongTermDebtCurrent","filing":61,"unit":"USD","end":"2021-09-30","value":8718000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#630"}],"rule":"component-sum","value":339910000},"#631":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2021-12-31","value":331191000},"#632":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2021-12-31","value":8727000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#632"}],"rule":"component-sum","value":339918000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#632"}],"rule":"component-sum","value":339918000},"#633":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2022-03-31","value":290549000},"#634":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2022-03-31","value":8735000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#634"}],"rule":"component-sum","value":299284000},"#635":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2022-06-30","value":286801000},"#636":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2022-06-30","value":1429000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#636"}],"rule":"component-sum","value":288230000},"#637":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2022-09-30","value":286872000},"#638":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2022-09-30","value":1438000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#638"}],"rule":"component-sum","value":288310000},"#639":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2022-12-31","value":286934000},"#640":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2022-12-31","value":1447000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#640"}],"rule":"component-sum","value":288381000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#640"}],"rule":"component-sum","value":288381000},"#641":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2023-03-31","value":287000000},"#642":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2023-03-31","value":1456000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#642"}],"rule":"component-sum","value":288456000},"#643":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2023-06-30","value":458692000},"#644":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2023-06-30","value":1466000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#644"}],"rule":"component-sum","value":460158000},"#645":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2023-09-30","value":403785000},"#646":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2023-09-30","value":1475000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#646"}],"rule":"component-sum","value":405260000},"#647":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2023-12-31","value":614781000},"#648":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2023-12-31","value":39932000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#648"}],"rule":"component-sum","value":654713000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#648"}],"rule":"component-sum","value":654713000},"#649":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2024-03-31","value":513203000},"#650":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2024-03-31","value":39986000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#650"}],"rule":"component-sum","value":553189000},"#651":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2024-09-30","value":737458000},"#652":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2024-09-30","value":1099000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#652"}],"rule":"component-sum","value":738557000},"#653":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2024-12-31","value":737939000},"#654":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2024-12-31","value":1109000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#654"}],"rule":"component-sum","value":739048000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#654"}],"rule":"component-sum","value":739048000},"#655":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2025-03-31","value":738595000},"#656":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2025-03-31","value":1119000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656"}],"rule":"component-sum","value":739714000},"#657":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2025-06-30","value":733039000},"#658":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2025-06-30","value":7337000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#658"}],"rule":"component-sum","value":740376000},"#659":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2025-09-30","value":966346000},"#660":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2025-09-30","value":371990000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#660"}],"rule":"component-sum","value":1338336000},"#661":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2025-12-31","value":963233000},"#662":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2025-12-31","value":375896000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#662"}],"rule":"component-sum","value":1339129000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#662"}],"rule":"component-sum","value":1339129000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2011-12-31","value":827663000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2012-03-31","value":812766000},"#663":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2026-03-31","value":861187000},"#664":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2026-03-31","value":379794000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#664"}],"rule":"component-sum","value":1240981000},"#665":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2026-06-30","value":1177644000},"#666":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2026-06-30","value":381008000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#666"}],"rule":"component-sum","value":1558652000},"equity@2009Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2009-06-30","value":841251000},"equity@2009Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2009-09-30","value":867641000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2009-12-31","value":882556000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2009-12-31","value":882556000},"equity@2010Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2010-03-31","value":827134000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2010-06-30","value":816191000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2010-09-30","value":856660000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2010-12-31","value":795635000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2010-12-31","value":795635000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2011-03-31","value":779581000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2011-06-30","value":773868000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2011-09-30","value":808110000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2011-12-31","value":827663000},"#667":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":29318000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#164","weight":-1}],"rule":"quarter-from-ytd","value":18752000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":29318000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":676000},"#668":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":-16736000},"#669":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":676000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#669","weight":-1}],"rule":"quarter-from-ytd","value":-17412000},"#670":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":2018000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":18754000},"#671":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":92345000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#670","weight":-1}],"rule":"quarter-from-ytd","value":90327000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":92345000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-22873000},"#672":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":-34624000},"#673":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-22873000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#672"},{"ref":"#673","weight":-1}],"rule":"quarter-from-ytd","value":-11751000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-10434000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-20125000},"#674":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":20163000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":54787000},"#675":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":91790000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":71627000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":91790000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-54653000},"#676":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":-51648000},"#677":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-54653000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#676"},{"ref":"#677","weight":-1}],"rule":"quarter-from-ytd","value":3005000},"#678":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-64515000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":-12867000},"#679":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":5380000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#678","weight":-1}],"rule":"quarter-from-ytd","value":69895000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":5380000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-19777000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-37620000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-50180000},"#680":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":-72388000},"#681":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-19777000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#680"},{"ref":"#681","weight":-1}],"rule":"quarter-from-ytd","value":-52611000},"#682":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-46833000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":25555000},"#683":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":43142000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":89975000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":43142000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-6918000},"#684":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":-56663000},"#685":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-6918000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#684"},{"ref":"#685","weight":-1}],"rule":"quarter-from-ytd","value":-49745000},"#686":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-8129000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#686"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":48534000},"#687":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":66978000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#686","weight":-1}],"rule":"quarter-from-ytd","value":75107000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":66978000},"#688":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":-53113000},"#689":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-10434000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#688"},{"ref":"#689","weight":-1}],"rule":"quarter-from-ytd","value":-42679000},"#690":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-19398000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#688","weight":-1}],"rule":"quarter-from-ytd","value":33715000},"#691":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":73146000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#690","weight":-1}],"rule":"quarter-from-ytd","value":92544000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":73146000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":13336000},"#692":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":22686000},"#693":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":13336000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#693","weight":-1}],"rule":"quarter-from-ytd","value":9350000},"#694":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":64614000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":41928000},"#695":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":146195000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#694","weight":-1}],"rule":"quarter-from-ytd","value":81581000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":146195000},"#696":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":-75445000},"#697":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-37620000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#697","weight":-1}],"rule":"quarter-from-ytd","value":-37825000},"#698":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":14743000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":90188000},"#699":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":86390000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#699"},{"ref":"#698","weight":-1}],"rule":"quarter-from-ytd","value":71647000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":86390000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-36364000},"#700":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":-93515000},"#701":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-36364000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#700"},{"ref":"#701","weight":-1}],"rule":"quarter-from-ytd","value":-57151000},"#702":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-26498000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#700","weight":-1}],"rule":"quarter-from-ytd","value":67017000},"#703":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":111438000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#702","weight":-1}],"rule":"quarter-from-ytd","value":137936000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":111438000},"#704":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":12483000},"#705":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-20125000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#704"},{"ref":"#705","weight":-1}],"rule":"quarter-from-ytd","value":32608000},"#706":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":138666000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#706"},{"ref":"#704","weight":-1}],"rule":"quarter-from-ytd","value":126183000},"#707":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":268460000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#707"},{"ref":"#706","weight":-1}],"rule":"quarter-from-ytd","value":129794000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":268460000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":38087000},"#708":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":-31004000},"#709":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":38087000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#708"},{"ref":"#709","weight":-1}],"rule":"quarter-from-ytd","value":-69091000},"#710":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":59922000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#708","weight":-1}],"rule":"quarter-from-ytd","value":90926000},"#711":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":21931000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#711"},{"ref":"#710","weight":-1}],"rule":"quarter-from-ytd","value":-37991000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":21931000},"#712":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":-103278000},"#713":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-50180000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#712"},{"ref":"#713","weight":-1}],"rule":"quarter-from-ytd","value":-53098000},"#714":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-14631000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#714"},{"ref":"#712","weight":-1}],"rule":"quarter-from-ytd","value":88647000},"#715":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":55647000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#715"},{"ref":"#714","weight":-1}],"rule":"quarter-from-ytd","value":70278000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":55647000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-76688000},"#716":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":-118948000},"#717":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-76688000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#716"},{"ref":"#717","weight":-1}],"rule":"quarter-from-ytd","value":-42260000},"#718":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":34198000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#718"},{"ref":"#716","weight":-1}],"rule":"quarter-from-ytd","value":153146000},"#719":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":183707000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#718","weight":-1}],"rule":"quarter-from-ytd","value":149509000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":183707000},"#720":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":21809000},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"#720"},{"ref":"#180","weight":-1}],"rule":"quarter-from-ytd","value":7097000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#721"}],"rule":"component-sum","value":7097000},"#722":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":30182000},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#720","weight":-1}],"rule":"quarter-from-ytd","value":8373000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#723"}],"rule":"component-sum","value":8373000},"#724":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":37004000},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#722","weight":-1}],"rule":"quarter-from-ytd","value":6822000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#725"}],"rule":"component-sum","value":6822000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#724"}],"rule":"component-sum","value":37004000},"#726":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":11760000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#726"}],"rule":"component-sum","value":11760000},"#727":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":27542000},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#726","weight":-1}],"rule":"quarter-from-ytd","value":15782000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#728"}],"rule":"component-sum","value":15782000},"#729":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":34748000},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#727","weight":-1}],"rule":"quarter-from-ytd","value":7206000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#730"}],"rule":"component-sum","value":7206000},"#731":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":45035000},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#729","weight":-1}],"rule":"quarter-from-ytd","value":10287000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#732"}],"rule":"component-sum","value":10287000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#731"}],"rule":"component-sum","value":45035000},"#733":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":9225000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#733"}],"rule":"component-sum","value":9225000},"#734":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":19855000},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#733","weight":-1}],"rule":"quarter-from-ytd","value":10630000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#735"}],"rule":"component-sum","value":10630000},"#736":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":25971000},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"#736"},{"ref":"#734","weight":-1}],"rule":"quarter-from-ytd","value":6116000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#737"}],"rule":"component-sum","value":6116000},"#738":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":37622000},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"#738"},{"ref":"#736","weight":-1}],"rule":"quarter-from-ytd","value":11651000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#739"}],"rule":"component-sum","value":11651000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#738"}],"rule":"component-sum","value":37622000},"#740":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":9956000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#740"}],"rule":"component-sum","value":9956000},"#741":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":19422000},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"#741"},{"ref":"#740","weight":-1}],"rule":"quarter-from-ytd","value":9466000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#742"}],"rule":"component-sum","value":9466000},"#743":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":30467000},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#741","weight":-1}],"rule":"quarter-from-ytd","value":11045000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#744"}],"rule":"component-sum","value":11045000},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#743","weight":-1}],"rule":"quarter-from-ytd","value":13215000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#745"}],"rule":"component-sum","value":13215000},"#746":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":16152000},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"#746"},{"ref":"#189","weight":-1}],"rule":"quarter-from-ytd","value":8545000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#747"}],"rule":"component-sum","value":8545000},"#748":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":26144000},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"#748"},{"ref":"#746","weight":-1}],"rule":"quarter-from-ytd","value":9992000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#749"}],"rule":"component-sum","value":9992000},"#750":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":44179000},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"#750"},{"ref":"#748","weight":-1}],"rule":"quarter-from-ytd","value":18035000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#751"}],"rule":"component-sum","value":18035000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#750"}],"rule":"component-sum","value":44179000},"#752":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":24565000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#752"}],"rule":"component-sum","value":24565000},"#753":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":48837000},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"#753"},{"ref":"#752","weight":-1}],"rule":"quarter-from-ytd","value":24272000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#754"}],"rule":"component-sum","value":24272000},"#755":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":67889000},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"#755"},{"ref":"#753","weight":-1}],"rule":"quarter-from-ytd","value":19052000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#756"}],"rule":"component-sum","value":19052000},"#757":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":90970000},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"#757"},{"ref":"#755","weight":-1}],"rule":"quarter-from-ytd","value":23081000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#758"}],"rule":"component-sum","value":23081000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#757"}],"rule":"component-sum","value":90970000},"#759":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":21372000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#759"}],"rule":"component-sum","value":21372000},"#760":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":37518000},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"#760"},{"ref":"#759","weight":-1}],"rule":"quarter-from-ytd","value":16146000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#761"}],"rule":"component-sum","value":16146000},"#762":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":56808000},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"#762"},{"ref":"#760","weight":-1}],"rule":"quarter-from-ytd","value":19290000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#763"}],"rule":"component-sum","value":19290000},"#764":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":67695000},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"#764"},{"ref":"#762","weight":-1}],"rule":"quarter-from-ytd","value":10887000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#765"}],"rule":"component-sum","value":10887000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#764"}],"rule":"component-sum","value":67695000},"#766":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":63,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":15967000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#766"}],"rule":"component-sum","value":15967000},"#767":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":64,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":36471000},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"#767"},{"ref":"#766","weight":-1}],"rule":"quarter-from-ytd","value":20504000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#768"}],"rule":"component-sum","value":20504000},"#769":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":86131000},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"#769"},{"ref":"#767","weight":-1}],"rule":"quarter-from-ytd","value":49660000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#770"}],"rule":"component-sum","value":49660000},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#769","weight":-1}],"rule":"quarter-from-ytd","value":24970000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#771"}],"rule":"component-sum","value":24970000},"#772":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":52236000},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"#772"},{"ref":"#198","weight":-1}],"rule":"quarter-from-ytd","value":30801000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#773"}],"rule":"component-sum","value":30801000},"#774":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":74901000},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"#774"},{"ref":"#772","weight":-1}],"rule":"quarter-from-ytd","value":22665000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#775"}],"rule":"component-sum","value":22665000},"#776":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":93253000},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"#776"},{"ref":"#774","weight":-1}],"rule":"quarter-from-ytd","value":18352000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#777"}],"rule":"component-sum","value":18352000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#776"}],"rule":"component-sum","value":93253000},"#778":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":18777000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#778"}],"rule":"component-sum","value":18777000},"#779":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":46437000},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"#779"},{"ref":"#778","weight":-1}],"rule":"quarter-from-ytd","value":27660000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#780"}],"rule":"component-sum","value":27660000},"#781":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":72964000},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"#781"},{"ref":"#779","weight":-1}],"rule":"quarter-from-ytd","value":26527000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#782"}],"rule":"component-sum","value":26527000},"#783":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":94810000},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"#783"},{"ref":"#781","weight":-1}],"rule":"quarter-from-ytd","value":21846000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#784"}],"rule":"component-sum","value":21846000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#783"}],"rule":"component-sum","value":94810000},"#785":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":31269000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#785"}],"rule":"component-sum","value":31269000},"#786":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":73216000},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"#786"},{"ref":"#785","weight":-1}],"rule":"quarter-from-ytd","value":41947000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#787"}],"rule":"component-sum","value":41947000},"#788":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":97753000},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"#788"},{"ref":"#786","weight":-1}],"rule":"quarter-from-ytd","value":24537000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#789"}],"rule":"component-sum","value":24537000},"#790":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":121612000},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"#790"},{"ref":"#788","weight":-1}],"rule":"quarter-from-ytd","value":23859000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#791"}],"rule":"component-sum","value":23859000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#790"}],"rule":"component-sum","value":121612000},"#792":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":40461000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#792"}],"rule":"component-sum","value":40461000},"#793":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":79689000},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"#793"},{"ref":"#792","weight":-1}],"rule":"quarter-from-ytd","value":39228000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#794"}],"rule":"component-sum","value":39228000},"#795":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":108963000},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"#795"},{"ref":"#793","weight":-1}],"rule":"quarter-from-ytd","value":29274000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#796"}],"rule":"component-sum","value":29274000},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#795","weight":-1}],"rule":"quarter-from-ytd","value":31421000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#797"}],"rule":"component-sum","value":31421000},"#798":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":61022000},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"#798"},{"ref":"#207","weight":-1}],"rule":"quarter-from-ytd","value":28816000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#799"}],"rule":"component-sum","value":28816000},"#800":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":87730000},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"#800"},{"ref":"#798","weight":-1}],"rule":"quarter-from-ytd","value":26708000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#801"}],"rule":"component-sum","value":26708000},"#802":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":138270000},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"#802"},{"ref":"#800","weight":-1}],"rule":"quarter-from-ytd","value":50540000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#803"}],"rule":"component-sum","value":50540000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#802"}],"rule":"component-sum","value":138270000},"#804":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":26141000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#804"}],"rule":"component-sum","value":26141000},"#805":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":55868000},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"#805"},{"ref":"#804","weight":-1}],"rule":"quarter-from-ytd","value":29727000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#806"}],"rule":"component-sum","value":29727000},"#807":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":30464000},"#808":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":62,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":15291000},"depreciationAndAmortization@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#807"},{"ref":"#808","weight":-1}],"rule":"quarter-from-ytd","value":15173000},"#809":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":45691000},"depreciationAndAmortization@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#809"},{"ref":"#807","weight":-1}],"rule":"quarter-from-ytd","value":15227000},"#810":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":60546000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#810"},{"ref":"#809","weight":-1}],"rule":"quarter-from-ytd","value":14855000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":60546000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":14961000},"#811":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":29573000},"#812":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":14961000},"depreciationAndAmortization@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#811"},{"ref":"#812","weight":-1}],"rule":"quarter-from-ytd","value":14612000},"#813":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":43651000},"depreciationAndAmortization@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#813"},{"ref":"#811","weight":-1}],"rule":"quarter-from-ytd","value":14078000},"#814":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":56101000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#814"},{"ref":"#813","weight":-1}],"rule":"quarter-from-ytd","value":12450000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":56101000},"#815":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":64375000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#815"},{"ref":"#229","weight":-1}],"rule":"quarter-from-ytd","value":17738000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":64375000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":14649000},"#816":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":31148000},"#817":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":14649000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#816"},{"ref":"#817","weight":-1}],"rule":"quarter-from-ytd","value":16499000},"#818":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":48522000},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#818"},{"ref":"#816","weight":-1}],"rule":"quarter-from-ytd","value":17374000},"#819":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":66345000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#819"},{"ref":"#818","weight":-1}],"rule":"quarter-from-ytd","value":17823000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":66345000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":15511000},"#820":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":43547000},"#821":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":15511000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#820"},{"ref":"#821","weight":-1}],"rule":"quarter-from-ytd","value":28036000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":16737000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":42012000},"#822":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":77816000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#822"},{"ref":"#820","weight":-1}],"rule":"quarter-from-ytd","value":34269000},"#823":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":111544000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#823"},{"ref":"#822","weight":-1}],"rule":"quarter-from-ytd","value":33728000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":111544000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":29055000},"#824":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":61747000},"#825":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":29055000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#824"},{"ref":"#825","weight":-1}],"rule":"quarter-from-ytd","value":32692000},"#826":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":92700000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#826"},{"ref":"#824","weight":-1}],"rule":"quarter-from-ytd","value":30953000},"#827":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":121993000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#827"},{"ref":"#826","weight":-1}],"rule":"quarter-from-ytd","value":29293000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":121993000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":28447000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":29068000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":39813000},"#828":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":57269000},"#829":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":28447000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#828"},{"ref":"#829","weight":-1}],"rule":"quarter-from-ytd","value":28822000},"#830":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":84713000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#830"},{"ref":"#828","weight":-1}],"rule":"quarter-from-ytd","value":27444000},"#831":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":112958000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#831"},{"ref":"#830","weight":-1}],"rule":"quarter-from-ytd","value":28245000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":112958000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":24581000},"#832":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":52853000},"#833":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":24581000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#832"},{"ref":"#833","weight":-1}],"rule":"quarter-from-ytd","value":28272000},"#834":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":61,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":81008000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#834"},{"ref":"#832","weight":-1}],"rule":"quarter-from-ytd","value":28155000},"#835":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":109050000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#835"},{"ref":"#834","weight":-1}],"rule":"quarter-from-ytd","value":28042000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":109050000},"#836":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":32328000},"#837":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":16737000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#836"},{"ref":"#837","weight":-1}],"rule":"quarter-from-ytd","value":15591000},"#838":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":61714000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#838"},{"ref":"#836","weight":-1}],"rule":"quarter-from-ytd","value":29386000},"#839":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":82569000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#839"},{"ref":"#838","weight":-1}],"rule":"quarter-from-ytd","value":20855000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":82569000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":19733000},"#840":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":41528000},"#841":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":19733000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#840"},{"ref":"#841","weight":-1}],"rule":"quarter-from-ytd","value":21795000},"#842":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":65298000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#842"},{"ref":"#840","weight":-1}],"rule":"quarter-from-ytd","value":23770000},"#843":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":92270000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#843"},{"ref":"#842","weight":-1}],"rule":"quarter-from-ytd","value":26972000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":92270000},"#844":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":58468000},"#845":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":29068000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#844"},{"ref":"#845","weight":-1}],"rule":"quarter-from-ytd","value":29400000},"#846":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":92283000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#846"},{"ref":"#844","weight":-1}],"rule":"quarter-from-ytd","value":33815000},"#847":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":126331000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#847"},{"ref":"#846","weight":-1}],"rule":"quarter-from-ytd","value":34048000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":126331000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":30171000},"#848":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":65368000},"#849":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":30171000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#848"},{"ref":"#849","weight":-1}],"rule":"quarter-from-ytd","value":35197000},"#850":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":113615000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#850"},{"ref":"#848","weight":-1}],"rule":"quarter-from-ytd","value":48247000},"#851":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":162433000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#851"},{"ref":"#850","weight":-1}],"rule":"quarter-from-ytd","value":48818000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":162433000},"#852":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":89048000},"#853":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":42012000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#852"},{"ref":"#853","weight":-1}],"rule":"quarter-from-ytd","value":47036000},"dilutedShares@2009Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2009-04-01","end":"2009-06-30","value":37699000},"dilutedShares@2009Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2009-07-01","end":"2009-09-30","value":37709000},"dilutedShares@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#138","weight":4},{"ref":"#141","weight":-3}],"rule":"unaverage-quarter","value":37722000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":37683000},"dilutedShares@2010Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2010-01-01","end":"2010-03-31","value":37688000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":37850000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":38071000},"#854":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":37820000},"#855":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2010-01-01","end":"2010-09-30","value":37802000},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#854","weight":4},{"ref":"#855","weight":-3}],"rule":"unaverage-quarter","value":37874000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":37820000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":37963000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":38479000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":38598000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":40387000},"#856":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":38473000},"#857":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":38428000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#856","weight":4},{"ref":"#857","weight":-3}],"rule":"unaverage-quarter","value":38608000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":38473000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":38265000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":39151000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":39141000},"#858":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":39076000},"#859":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":39013000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#858","weight":4},{"ref":"#859","weight":-3}],"rule":"unaverage-quarter","value":39265000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":39076000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":38610000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":39769000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":39759000},"#860":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":38803000},"#861":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":38773000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#860","weight":4},{"ref":"#861","weight":-3}],"rule":"unaverage-quarter","value":38893000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":38803000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":38951000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":39807000},"#862":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":39795000},"#863":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":39790000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#862","weight":4},{"ref":"#863","weight":-3}],"rule":"unaverage-quarter","value":39810000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":39795000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":39215000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":39881000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":39897000},"#864":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":39868000},"#865":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":39863000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#864","weight":4},{"ref":"#865","weight":-3}],"rule":"unaverage-quarter","value":39883000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":39868000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":39433000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":40302000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":40313000},"#866":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":40225000},"#867":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":40205000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#866","weight":4},{"ref":"#867","weight":-3}],"rule":"unaverage-quarter","value":40285000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":40225000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":39649000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":40393000},"#868":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":45614000},"#869":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":45598000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#868","weight":4},{"ref":"#869","weight":-3}],"rule":"unaverage-quarter","value":45662000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":45614000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":45697000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":47798000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":47906000},"#870":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":47599000},"#871":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":47522000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#870","weight":4},{"ref":"#871","weight":-3}],"rule":"unaverage-quarter","value":47830000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":47599000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":45730},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":52295000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":51863000},"#872":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":52326000},"#873":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":52613000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#872","weight":4},{"ref":"#873","weight":-3}],"rule":"unaverage-quarter","value":51465000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":52326000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":43764000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":43892000},"#874":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":13373000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#102","weight":-1},{"ref":"#874","weight":-1},{"ref":"#98"}],"rule":"component-sum","value":2956601000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":609234000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":814015000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":1041562000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":822413000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":3720804000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":749426000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":929384000},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267","weight":-1}],"rule":"quarter-from-ytd","value":826551000},"#876":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8764000},"#877":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":4347000},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"#876"},{"ref":"#877","weight":-1}],"rule":"quarter-from-ytd","value":4417000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#875"},{"ref":"#424","weight":-1},{"ref":"#878","weight":-1},{"ref":"#421"}],"rule":"component-sum","value":916759000},"#879":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":61,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":942194000},"#880":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":61,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":5159000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#879"},{"ref":"#379","weight":-1},{"ref":"#880","weight":-1},{"ref":"#378"}],"rule":"component-sum","value":1018397000},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":743205000},"#882":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":66439000},"#883":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":61,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":39349000},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"#882"},{"ref":"#883","weight":-1}],"rule":"quarter-from-ytd","value":27090000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#881"},{"ref":"#385","weight":-1},{"ref":"#884","weight":-1},{"ref":"#382"}],"rule":"component-sum","value":807534000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#383","weight":-1},{"ref":"#882","weight":-1},{"ref":"#380"}],"rule":"component-sum","value":3477147000},"#885":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":593794000},"#886":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":598000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#885"},{"ref":"#388","weight":-1},{"ref":"#886","weight":-1},{"ref":"#387"}],"rule":"component-sum","value":669595000},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269","weight":-1}],"rule":"quarter-from-ytd","value":997650000},"#888":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":20207000},"#889":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":6110000},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"#888"},{"ref":"#889","weight":-1}],"rule":"quarter-from-ytd","value":14097000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#887"},{"ref":"#437","weight":-1},{"ref":"#890","weight":-1},{"ref":"#434"}],"rule":"component-sum","value":1090389000},"#891":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":751681000},"#892":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":8915000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#891"},{"ref":"#390","weight":-1},{"ref":"#892","weight":-1},{"ref":"#389"}],"rule":"component-sum","value":819499000},"#893":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":893855000},"#894":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":949000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#893"},{"ref":"#392","weight":-1},{"ref":"#894","weight":-1},{"ref":"#391"}],"rule":"component-sum","value":954211000},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":692432000},"#896":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":12617000},"#897":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":10462000},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"#896"},{"ref":"#897","weight":-1}],"rule":"quarter-from-ytd","value":2155000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#895"},{"ref":"#398","weight":-1},{"ref":"#898","weight":-1},{"ref":"#395"}],"rule":"component-sum","value":772570000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#396","weight":-1},{"ref":"#896","weight":-1},{"ref":"#393"}],"rule":"component-sum","value":3215875000},"#899":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":527709000},"#900":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2037000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#899"},{"ref":"#401","weight":-1},{"ref":"#900","weight":-1},{"ref":"#400"}],"rule":"component-sum","value":603317000},"#901":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":795466000},"#902":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":3944000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#901"},{"ref":"#403","weight":-1},{"ref":"#902","weight":-1},{"ref":"#402"}],"rule":"component-sum","value":869692000},"#903":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":950177000},"#904":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1812000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#903"},{"ref":"#405","weight":-1},{"ref":"#904","weight":-1},{"ref":"#404"}],"rule":"component-sum","value":1043002000},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265","weight":-1}],"rule":"quarter-from-ytd","value":839387000},"#906":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":28346000},"#907":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":7793000},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"#906"},{"ref":"#907","weight":-1}],"rule":"quarter-from-ytd","value":20553000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#905"},{"ref":"#411","weight":-1},{"ref":"#908","weight":-1},{"ref":"#408"}],"rule":"component-sum","value":913065000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#409","weight":-1},{"ref":"#906","weight":-1},{"ref":"#406"}],"rule":"component-sum","value":3429076000},"#909":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":617990000},"#910":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1418000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#909"},{"ref":"#414","weight":-1},{"ref":"#910","weight":-1},{"ref":"#413"}],"rule":"component-sum","value":715575000},"#911":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":917775000},"#912":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1387000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#911"},{"ref":"#416","weight":-1},{"ref":"#912","weight":-1},{"ref":"#415"}],"rule":"component-sum","value":996665000},"#913":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1072561000},"#914":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1542000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#913"},{"ref":"#418","weight":-1},{"ref":"#914","weight":-1},{"ref":"#417"}],"rule":"component-sum","value":1171212000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#422","weight":-1},{"ref":"#876","weight":-1},{"ref":"#419"}],"rule":"component-sum","value":3800211000},"#915":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":615698000},"#916":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1737000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#915"},{"ref":"#427","weight":-1},{"ref":"#916","weight":-1},{"ref":"#426"}],"rule":"component-sum","value":739298000},"#917":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":926865000},"#918":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":3606000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#917"},{"ref":"#429","weight":-1},{"ref":"#918","weight":-1},{"ref":"#428"}],"rule":"component-sum","value":1022399000},"#919":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1172950000},"#920":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":767000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#919"},{"ref":"#431","weight":-1},{"ref":"#920","weight":-1},{"ref":"#430"}],"rule":"component-sum","value":1289847000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#435","weight":-1},{"ref":"#888","weight":-1},{"ref":"#432"}],"rule":"component-sum","value":4141933000},"#921":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":802560000},"#922":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2949000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#921"},{"ref":"#440","weight":-1},{"ref":"#922","weight":-1},{"ref":"#439"}],"rule":"component-sum","value":943598000},"#923":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1217101000},"#924":{"kind":"filed","concept":"GainLossOnDispositionOfAssets1","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1237000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#923"},{"ref":"#442","weight":-1},{"ref":"#924","weight":-1},{"ref":"#441"}],"rule":"component-sum","value":1329064000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":-24711000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":3278815000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-111101000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":10.186700399235663},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":0.24995200836256184},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":0.017705948012050998},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.8177878245870496},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":109601000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":22899000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-65108000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":660778000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-28744000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":0.19559549202235083},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-13.572230252675688},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-10.737126877536253},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.7903021262931411},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":180308000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":-73097000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":-82761000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":894574000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-25610000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":5.3987336218323225},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-3.2885651870701955},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-2.7990098049629832},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.6403285849364433},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":270335000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":-23401000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":38042000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":1058623000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-28975000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":11.020273101498587},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":4.809848630625997},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":4.127364640675327},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.7036471251280623},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":218431000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":61352000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":114437000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":873355000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-23499000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":5.784186082225688},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":1.381230754290657},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-2.1883790073702527},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.6352130974662018},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":112007000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":12974000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":4610000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-106828000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":6.510909379709676},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-1.4314154593830204},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-2.0649584870991124},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.6352130974662018},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":112007000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":-22172000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-41560000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-21435000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":3.253387886117296},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-14.763158787029399},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-12.313934694892458},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.6071208875910679},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":121560000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":-82254000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":1807000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-30801000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":9.982928217218113},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-0.26469885424441963},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":0.41940418739053},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.600654226618705},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":125101000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":3794000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":103518000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-22665000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":11.824608871883243},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-8.97724431107777},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-9.538158598226962},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.5855870091412518},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":25873000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":-80726000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":111442000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-18352000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":11.237972518936886},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":0.9606329555991764},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":0.9646069918953745},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.5427900803175385},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":-86492000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":16923000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":175207000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-93253000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":9.678371035287704},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-4.444823084279706},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-4.073506530180417},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.5427900803175385},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":-86492000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":-142263000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":19310000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-18777000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":9.451675068255131},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-11.86915315869374},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-9.881133818869017},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.4505451764011859},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":-100486000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":-78786000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-96751000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-27660000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":12.129163676190554},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":3.608069929431678},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":5.64847350887601},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.4942801868955609},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":-37689000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":39357000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":64399000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-26527000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":11.291942880761189},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":4.117390637107169},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":3.2993167496603517},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.5135461320978487},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":-124139000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":46458000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-59837000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-21846000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":7.750998881649747},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-0.23372403186987914},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-1.6400401662754718},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.7089387815411319},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":-55729000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":1932000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-72879000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-94810000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":10.355767569566503},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":0.7058524529072365},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":0.28830351826812284},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.7089387815411319},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":-55729000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":42866000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-81449000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-31269000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":9.189981128208894},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-2.4024065356958246},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-4.088327323111368},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.682078861474073},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":-61627000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":-15158000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-95045000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-41947000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":11.48853042754346},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":3.5028678346817825},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":2.1997133931588806},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.5867167157958733},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":113208000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":32145000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":64110000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-24537000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":11.403891328265157},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":5.421593601014957},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":6.868997234639364},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.496520047983605},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":33226000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":60007000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":46419000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-23859000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":12.262975901309279},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":2.1088096622838193},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":2.7941759702387063},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.6892002698114579},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":-5610000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":27447000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-65965000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-121612000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":11.192527934822383},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":2.5863186617457115},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":2.5233426308047604},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.6892002698114579},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":-5610000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":104441000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-117149000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-40461000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":5.77769128034453},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-7.722098030953384},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-4.1107508373983155},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.7228253431522311},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":88705000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":-32350000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":-81488000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-39228000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":11.472457910059742},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":3.211834150945076},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-1.8919327985469956},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.7194817085123508},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":245712000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":-10691000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":123872000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-29274000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":14.921204849483354},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":6.609659569133791},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":5.159649719739976},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.6044377723677585},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":113136000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":84796000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":118088000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-31421000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":10.100803471786381},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":2.209815165074789},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":2.7844120904189578},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.5957647616282626},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":237050000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":36561000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":43323000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-140384000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":11.29619296818763},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":2.28152896808276},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":1.242441876039073},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.5957647616282626},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":237050000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":78316000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-3798000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-27871000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":8.074820571938567},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-6.44081663009929},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-4.608679483842177},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.5143667205945954},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":231437000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":-30885000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-40979000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-38990000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":15.215993555574853},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":7.928139486330539},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":3.4083581681425903},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.678633376721635},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":372200000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":64887000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":220159000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-41306000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":15.911204145792663},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":8.176964508314322},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":6.189759390361503},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.5574017063492744},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":276271000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":117351000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":144556000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-28238000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":15.425308220684887},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":6.195008098818892},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":4.244640607876984},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.6634992281670105},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":160718000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":74027000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":319938000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-136405000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":14.290366191616174},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":5.1742775055432535},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":3.1526803996632378},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.6634992281670105},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":160718000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":225380000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-28559000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-32206000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":11.986185345659406},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-5.682391604852855},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-4.811113477722011},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.5721663429959187},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":360640000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":-32326000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":-27025000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-28816000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":17.682536919475222},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":9.197896202720514},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":6.3678767704828925},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.5719123059867992},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":418359000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":115486000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":257466000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-26708000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":18.17567935218605},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":10.02101153960452},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":7.180268127336069},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.2115859184214182},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":896532000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":160892000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":128764000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-50540000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":14.391995675193286},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":6.434093892926709},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":4.4646764546882105},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.2230383770486826},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":809909000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":91998000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":330646000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-138270000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":16.074933905978668},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":6.383856355886329},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":4.362261912914784},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.2230383770486826},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":809909000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":336050000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-57013000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-26141000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":12.044845555719945},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-3.4119664863857793},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-4.569928709594341},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.085109835939201},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":975267000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":-32176000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":142689000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-29727000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":16.400548949358186},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":8.710106382978724},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-19.10621263407772},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.0129274812537052},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":681531000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":-217575000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"operatingIncome@2009Q2","weight":-1}],"value":430691000},"grossMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":18.19552133600824},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":6.589817274846825},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":3.892859079325489},"currentRatio@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q2"},{"ref":"currentLiabilities@2009Q2"}],"value":1.771386537313684},"netDebt@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"cash@2009Q2","weight":-1}],"value":-115600000},"ebit@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q2"},{"ref":"interestExpense@2009Q2"}],"value":33707000},"freeCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q3"},{"ref":"capex@2009Q3","weight":-1}],"value":44174000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"operatingIncome@2009Q3","weight":-1}],"value":674028000},"capexOutflow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q3","weight":-1}],"value":-20114000},"grossMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":14.668797307728617},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":6.421911357186888},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":4.2480466038395965},"currentRatio@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q3"},{"ref":"currentLiabilities@2009Q3"}],"value":1.6991084025854108},"netDebt@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q3"},{"ref":"cash@2009Q3","weight":-1}],"value":-131198000},"ebit@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q3"},{"ref":"interestExpense@2009Q3"}],"value":54083000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-14525000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":431532000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-7607000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":9.263317699744675},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-2.6848368467265833},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-2.0368876546999517},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.9801853798546154},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":30154000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":-9620000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-58290000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":552093000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-8545000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":11.278155863411342},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":3.012602724324628},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":1.6887369519466238},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.9714905167199968},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":81441000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":18499000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":38542000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":699751000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-9992000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":12.787605672792319},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":6.870727837993229},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":4.093689444432614},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.9360296701435986},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":47831000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":53344000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":57072000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":577345000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-18035000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":15.967957445863126},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":8.381495551937439},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":4.550099815602972},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":2.114541851913074},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":6287000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":55461000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":22799000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":2260721000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-44179000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":12.645817491055572},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":4.652326057589342},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":2.551002117645967},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":2.114541851913074},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":6287000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":117684000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-34999000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":455740000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-24565000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":8.930440639705814},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-3.7064343773608948},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-2.375686081756369},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":2.0507589344670842},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":59596000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":-12638000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":-66951000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":578717000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-24272000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":12.10776424586365},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":4.277687448621272},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":2.348576447412166},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.9945614790962758},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":95484000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":30560000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":14663000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":750027000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-19052000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":13.393871166369161},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":6.702035688296502},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":4.626168514936467},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.942458266620728},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":105285000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":57824000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":69463000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":637779000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-23081000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":12.187237974383551},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":4.335206793053949},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.4258978431963714},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":2.0549577871961415},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":54968000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":32982000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":84018000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":554364000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-5957000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":12.50040268638445},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":6.006385334416207},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":2.8783174999872836},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.9811916357335153},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":14165000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":35978000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":-286000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":2210170000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-43428000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":10.536815410918264},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":2.8611988906811057},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":1.113977681769636},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.9811916357335153},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":14165000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":69756000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":-38302000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":2321593000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-43682000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":7.815824334631287},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-2.412632929272165},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-1.6067309511972512},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.909687079204936},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":41027000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":-49643000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-30152000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":406792000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-10375000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":5.659910437623569},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-7.093645599412395},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-5.410862794756836},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":1.9477669679874645},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":64368000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":-32924000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-62327000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":551560000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-9716000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":13.779336712922664},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":5.856247973099834},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":2.32833222387219},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.861538197967369},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":123690000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":28152000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":8175000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":697454000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-17380000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":9.210241134594117},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":3.099627099993887},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":2.123195936445835},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.8759480086076517},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":102974000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":22674000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":-17824000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":2422263000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-90970000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":11.98472769411803},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":3.6726865363592145},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":2.271598418367489},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":2.0549577871961415},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":54968000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":108728000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-8036000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":504841000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-21372000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":5.364218616567037},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-7.779888983774552},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-5.078992314261315},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":2.0502335492907724},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":73601000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":-33604000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-6796000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":738924000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-16146000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":9.774377943487659},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":3.1443952324839137},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":1.8525048072322796},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.8766714934756452},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":63842000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":27054000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":22638000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":890344000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-19290000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":11.966031640557253},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":6.977346765211685},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":4.80417416306735},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.7930607048889347},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":55202000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":71964000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":70694000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":793081000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-10887000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":12.568359886880142},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":1.0224966740465808},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":4.0901114974403265},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.8802485677747018},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":-9210000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":13657000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":78500000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":2895851000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-67695000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":9.422101465196759},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":2.1134244689819477},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":1.1532010489545945},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.8802485677747018},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":-9210000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":79071000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-53587000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":577149000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-15967000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":8.023259186218496},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-4.613591543168702},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-3.705663988863432},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.713605062227556},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":29728000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":-23976000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-58329000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":814388000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-20504000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":12.003192030065929},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":1.6811277862353966},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":0.7081863981369362},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.4220035326772646},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":293177000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":19572000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":40528000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":987323000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-49660000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":15.002441873603392},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":7.804284064136767},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":6.334490927715872},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.7346086383058625},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":203463000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":88411000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":46677000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":876749000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-24970000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":3.6467122660182776},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-4.858854498680218},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-6.3000300195067},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.8177878245870496},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":109601000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":-37902000},"freeCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q4"},{"ref":"capex@2009Q4","weight":-1}],"value":-5824000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"operatingIncome@2009Q4","weight":-1}],"value":399111000},"capexOutflow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q4","weight":-1}],"value":-11872000},"grossMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":20.98250020701648},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":8.197162494134533},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":3.68788355553102},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":1.9891170548869521},"netDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"cash@2009Q4","weight":-1}],"value":-98736000},"ebit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q4"},{"ref":"interestExpense@2009Q4"}],"value":44513000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":-23344000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":1834300000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-87645000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":17.800495956412064},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":6.579087425941403},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":3.7433555439095607},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":1.9891170548869521},"netDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"cash@FY2009","weight":-1}],"value":-98736000},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":154607000},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":-39066000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":265809000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":-14712000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":2.5892343315978126},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":-20.44833539511426},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":-18.557840884889185},"currentRatio@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q1"},{"ref":"currentLiabilities@2010Q1"}],"value":1.9532728416375584},"netDebt@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q1"},{"ref":"cash@2010Q1","weight":-1}],"value":11458000},"ebit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q1"},{"ref":"interestExpense@2010Q1"}],"value":-41609000},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":-21661000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":452063000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-7097000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":10.941779464733909},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":0.4713740962210813},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":-1.4731266127114688},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":1.8458740459387697},"netDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"cash@2010Q2","weight":-1}],"value":16958000},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":4786000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":41111000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":638690000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-8373000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":11.352016098978908},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":4.793918163523887},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":5.765968547365283},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":1.8791063491033082},"netDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"cash@2010Q3","weight":-1}],"value":-32540000},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":35822000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":11930000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":515743000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-6822000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":11.077156854285906},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-23.611790196247615},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-11.98840921510541},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":2.0827345097851526},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":-26649000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":-95635000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":-7686000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":1872305000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-37004000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":10.08437490250799},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-6.202051657293254},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-3.3456705039521486},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":2.0827345097851526},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":-26649000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":-96636000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":-11084000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":267411000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-11760000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":11.680708601610245},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-4.159996260677518},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-3.508341415723072},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":2.210232103720525},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":-15565000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":-9123000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":-33194000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":475241000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-15782000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":9.275513025249962},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":1.9462566591151993},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":1.0204797451482852},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":1.9093251381386975},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":26801000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":9139000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":11548000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":668199000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-7206000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":12.887158272690089},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":8.287238977844513},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":5.005366618261874},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":1.917669369351936},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":23771000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":60903000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":80040000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":499411000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-10287000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":14.665238310585899},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":7.439004500063015},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":3.4758723968951792},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":2.0285103953905295},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":-39387000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":38876000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":47310000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":1910262000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-45035000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":12.339346842621488},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":4.939908864307144},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":2.545917430485024},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":2.0285103953905295},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":-39387000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":99795000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":-32098000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":326495000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-9225000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":8.03972143409853},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-5.266636574671137},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-3.795782821769409},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":2.1499366611409116},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":-8623000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":-9037000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":-22381000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":525551000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-10630000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":9.620933443288271},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":2.6063026416982478},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":0.36118343633887123},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":2.0673570213544594},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":-28681000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":9173000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":48671000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":667041000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-6116000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":13.878036794320245},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":8.434113677482765},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":5.095664683547431},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":2.0676842482985682},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":-78802000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":65420000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":59976000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":483116000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-11651000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":11.253989353798973},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":4.291960275842395},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":3.5633274628007},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.9237923323645891},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":-43489000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":4870000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":54168000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":2002202000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-37622000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":11.270035049785482},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":3.8806319810929906},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":2.1738932145708407},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.9237923323645891},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":-43489000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":70426000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-64609000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":404720000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-9956000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":7.937069584688833},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-6.869745236385145},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-5.804533355866323},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.9693011565019698},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":17728000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":-25207000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-6461000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":544235000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-9466000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":9.011752563832339},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":1.110751742533815},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":0.25783685958702496},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":1.884491635092463},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":22335000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":6696000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":-23912000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":726160000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-11045000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":7.551179314148524},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":1.8373725248461648},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":1.7623473812845385},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":1.8398864939456958},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":57705000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":15214000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":56680000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":646480000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-13215000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":8.318188126046023},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-8.089129057229655},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-4.8316415844199705},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.909687079204936},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":41027000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":-46345000},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-0.7517726483261035},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-11.190537165721633},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-9.555682306267695},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":3.420692482964876},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":12.922163491559836},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":0.15815418626583558},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-7.828776593540318},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":0.2225736759514501},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":10.830950415428124},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":13.420440997603537},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":4.918147829911867},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":2.8824638423198237},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-10.03462037893654},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":6.063199479535913},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-7.427161388740286},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-2.081148188179727},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-12.45614679011326},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-11.191679217000472},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":6.354382452349565},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":5.881682131439801},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-1.998178874949413},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-20.916924373468937},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-9.068812934588093},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":11.091491914543077},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":12.647344216224091},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":1.2345766966132423},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-0.5649473801643673},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-3.785637874300453},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":17.26046836167494},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":14.791318557294922},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":7.983333557908101},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-4.082499102990936},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-2.4001655470334753},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":17.9606807962062},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":11.049194676368879},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":7.473274780483317},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-6.24823965850745},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":9.800930301564973},"fcfMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":6.132858705732739},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-3.4562842505276636},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-10.239933104022542},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":5.12952236962586},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":9.056718748512289},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":0.9615656324743392},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-7.964237277336318},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-11.073987022374247},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":1.8239717379541116},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":10.419225986641287},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":14.245433536400306},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-0.012569936754758775},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-1.6896194408136924},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-7.937932904564206},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-10.638366873197127},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":1.1357889530457206},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-0.7088156963863681},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-1.7156276686592655},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-0.8907961982558955},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":2.365205834968437},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":8.822699850488098},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":2.6534846506898724},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-9.713139120095125},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-7.041903241890444},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":3.784483877564551},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":5.582551849428851},"fcfMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":-1.3396266342800887},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-1.1889100927486365},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":-17.702315085439295},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":-4.769002474658963},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":6.1281955727808},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":2.859347886527271},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-0.4359700844883478},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-4.317359415107642},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-6.848727185695952},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":1.5850053117167962},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":14.83463936480165},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":2.3542806754411854},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-10.348852205313387},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-4.147586705336212},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":6.681153412163924},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":11.881588253123631},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":2.6004338857159044},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-17.060553889053192},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-1.1739844607412038},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-3.2324346537758597},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":9.47669198577493},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":134443000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":-44042000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":9291000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":92305000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":42267000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":99821000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":-53807000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":32616000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":-53282000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":45168000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":-29305000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":-54205000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":67629000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":74613000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":29974000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":151916000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":1579000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":47736000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":89393000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":48302000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":187010000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":-12617000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":11104000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":108566000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":63533000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":170586000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":-1817000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":94287000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":151166000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":108075000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":351711000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":-2155000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":150683000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":209139000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":140816000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":498483000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":9836000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":-170539000},"ebitda@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q3"},{"ref":"depreciationAndAmortization@2009Q3"}],"value":73461000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":6007000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":34203000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":70530000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":71253000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":181993000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":1098000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":46326000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":74959000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":50720000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":54262000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":138008000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":23256000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":-17092000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":44198000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":40764000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":173103000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":-18955000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":43553000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":89338000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":31480000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":145416000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":-8465000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":47608000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":122680000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":-4174000},"ebitda@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q4"},{"ref":"depreciationAndAmortization@2009Q4"}],"value":65660000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":234802000},"ebitda@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q1"},{"ref":"depreciationAndAmortization@2010Q1"}],"value":-22947000},"ebitda@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q2"},{"ref":"depreciationAndAmortization@2010Q2"}],"value":21963000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":54152000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":-75369000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":-22201000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":6168000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":24312000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":76130000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":53731000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":160341000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":5924000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":23785000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":79498000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":17320000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":126527000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":-9237000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":25088000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":35640000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":-28234000},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":1671759000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#925"}],"scale":100,"value":22.874409529124712},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":1605090000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#926"}],"scale":100,"value":23.71025923779975},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":1609476000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#927"}],"scale":100,"value":25.802994266456906},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":1624572000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#928"}],"scale":100,"value":24.81293534543252},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":1542768000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#929"}],"scale":100,"value":23.616771932007925},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":1542768000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#930"}],"scale":100,"value":23.616771932007925},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":1463968000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#931"}],"scale":100,"value":24.87513388270782},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":1504783000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#932"}],"scale":100,"value":27.513800993232913},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":1402896000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#933"}],"scale":100,"value":29.50304227825869},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":1330410000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#934"}],"scale":100,"value":25.465833840695723},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":1330410000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#935"}],"scale":100,"value":25.465833840695723},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":1271542000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#936"}],"scale":100,"value":26.76647723787339},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":1328173000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#937"}],"scale":100,"value":25.59387971295908},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":1362264000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#938"}],"scale":100,"value":24.95184487001051},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":1335481000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#939"}],"scale":100,"value":25.452851818932654},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":1335481000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#940"}],"scale":100,"value":25.452851818932654},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":1241173000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#941"}],"scale":100,"value":24.112996334918662},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":1193201000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#942"}],"scale":100,"value":24.156030710668194},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":1258699000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#943"}],"scale":100,"value":22.90539676284799},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":1273526000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#944"}],"scale":100,"value":22.644296229523388},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":1273526000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#945"}],"scale":100,"value":22.644296229523388},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":1260867000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#946"}],"scale":100,"value":22.877591371651413},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":1401608000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#947"}],"scale":100,"value":32.83072014429141},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":1411837000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#948"}],"scale":100,"value":28.704446759788844},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":1681679000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#949"}],"scale":100,"value":38.93210297565707},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":1681679000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#950"}],"scale":100,"value":38.93210297565707},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":1557794000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#951"}],"scale":100,"value":35.51104959962614},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":1726361000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#952"}],"scale":100,"value":42.80367779392606},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":1808236000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#953"}],"scale":100,"value":40.84406017798562},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":1818411000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#954"}],"scale":100,"value":40.6425170107308},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":1818411000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#955"}],"scale":100,"value":40.6425170107308},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":1778006000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#956"}],"scale":100,"value":41.603571641490525},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":1854731000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#957"}],"scale":100,"value":39.918241513189784},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":2543317000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#958"}],"scale":100,"value":52.62167476567019},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":2560662000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#959"}],"scale":100,"value":52.296203091231874},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":2560662000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#960"}],"scale":100,"value":52.296203091231874},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":2322021000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#961"}],"scale":100,"value":53.444004167059646},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":2363988000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#962"}],"scale":100,"value":65.93316040521357},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"equity@2009Q2"}],"value":1081819000},"debtToCapital@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"#963"}],"scale":100,"value":22.237361333088067},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q3"},{"ref":"equity@2009Q3"}],"value":1107877000},"debtToCapital@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q3"},{"ref":"#964"}],"scale":100,"value":21.6843566569213},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":1072254000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#965"}],"scale":100,"value":25.139286027377842},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":1077868000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#966"}],"scale":100,"value":25.011225864391555},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":1106121000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#967"}],"scale":100,"value":24.374910159015155},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":1129244000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#968"}],"scale":100,"value":22.94659081651087},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":1129244000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#969"}],"scale":100,"value":22.94659081651087},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":1113638000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#970"}],"scale":100,"value":23.157794543648833},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":1125717000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#971"}],"scale":100,"value":22.803422174489683},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":1161700000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#972"}],"scale":100,"value":21.994490832400793},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":1128609000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#973"}],"scale":100,"value":21.64558319134439},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":1087232000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#974"}],"scale":100,"value":24.845295208382385},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":1087232000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#975"}],"scale":100,"value":24.845295208382385},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":1056492000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#976"}],"scale":100,"value":25.570283542137567},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":1034879000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#977"}],"scale":100,"value":26.104307846617818},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":1063691000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#978"}],"scale":100,"value":25.397225322015508},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":1077211000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#979"}],"scale":100,"value":25.078466521415027},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":1128609000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#980"}],"scale":100,"value":21.64558319134439},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":1139161000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#981"}],"scale":100,"value":21.34044265911491},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":1151987000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#982"}],"scale":100,"value":20.99936891648951},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":1192526000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#983"}],"scale":100,"value":20.185555702768745},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":1145648000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#984"}],"scale":100,"value":19.59598410681117},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":1145648000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#985"}],"scale":100,"value":19.59598410681117},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":1112507000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#986"}],"scale":100,"value":20.07259280166327},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":1728833000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#987"}],"scale":100,"value":28.26716056438071},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":1791439000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#988"}],"scale":100,"value":24.21081599764212},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":1671759000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#989"}],"scale":100,"value":22.874409529124712},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"equity@2009Q4"}],"value":1122776000},"debtToCapital@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"#990"}],"scale":100,"value":21.39518479197988},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"equity@FY2009"}],"value":1122776000},"debtToCapital@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2009"},{"ref":"#991"}],"scale":100,"value":21.39518479197988},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q1"},{"ref":"equity@2010Q1"}],"value":1060687000},"debtToCapital@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q1"},{"ref":"#992"}],"scale":100,"value":22.019031061943817},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"equity@2010Q2"}],"value":1041599000},"debtToCapital@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"#993"}],"scale":100,"value":21.64057377167221},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"equity@2010Q3"}],"value":1081974000},"debtToCapital@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"#994"}],"scale":100,"value":20.824345132138113},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":1021008000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#995"}],"scale":100,"value":22.073578267751085},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":1021008000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#996"}],"scale":100,"value":22.073578267751085},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":1004784000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#997"}],"scale":100,"value":22.413075845156772},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":990738000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#998"}],"scale":100,"value":21.88974279779316},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":1024980000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#999"}],"scale":100,"value":21.158461628519582},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":1045266000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#1000"}],"scale":100,"value":20.817954472832753},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":1045266000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#1001"}],"scale":100,"value":20.817954472832753},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":1030369000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#1002"}],"scale":100,"value":21.11893894323296},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":1018400000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#1003"}],"scale":100,"value":20.548900235663787},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":1057794000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#1004"}],"scale":100,"value":19.712722893115295},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":1150359000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#1005"}],"scale":100,"value":24.209920555235364},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":1150359000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#1006"}],"scale":100,"value":24.209920555235364},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":1126430000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#1007"}],"scale":100,"value":24.724217217226105},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":1102951000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#1008"}],"scale":100,"value":24.49501383107681},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":1099683000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#1009"}],"scale":100,"value":24.567807268094533},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":1056492000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#1010"}],"scale":100,"value":25.570283542137567},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":2149564000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1011"}],"scale":100,"value":0.02707525805233061},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":-41444000},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":2039016500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"#1013"}],"scale":100,"value":-2.032548535041281},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":-71552000},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":2526826000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"#1015"}],"scale":100,"value":-2.831694782307923},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":-93487000},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":2616866500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1016"},{"ref":"#1017"}],"scale":100,"value":-3.5724787642013838},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":-60191000},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":2464619000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1019"}],"scale":100,"value":-2.442203034221517},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":2464619000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1020"}],"scale":100,"value":-2.442203034221517},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":-63091000},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":2371489000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"#1022"}],"scale":100,"value":-2.660396063401517},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":-35444000},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":2516635500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"#1024"}],"scale":100,"value":-1.4083883025571242},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":-172507000},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":2550466500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1025"},{"ref":"#1026"}],"scale":100,"value":-6.763743025050515},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-145117000},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":2441042000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1028"}],"scale":100,"value":-5.944879276964509},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":2441042000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1029"}],"scale":100,"value":-5.944879276964509},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":-145942000},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":2379029500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1030"},{"ref":"#1031"}],"scale":100,"value":-6.1345182983229085},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-94886000},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":2493776000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"#1033"}],"scale":100,"value":-3.80491271068452},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":31319000},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":2525014500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1034"},{"ref":"#1035"}],"scale":100,"value":1.24034931284553},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":10096000},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":2437461500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1037"}],"scale":100,"value":0.414201414053104},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":2437461500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1038"}],"scale":100,"value":0.414201414053104},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":49558000},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":2318481500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"#1040"}],"scale":100,"value":2.1375197516132864},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":13778000},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":2381902000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"#1042"}],"scale":100,"value":0.5784452928793881},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":48037000},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":2482204000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"#1044"}],"scale":100,"value":1.9352559257820872},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":83302000},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":2331430000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1046"}],"scale":100,"value":3.573000261641997},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":2331430000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1047"}],"scale":100,"value":3.573000261641997},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":87012000},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":2170333000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"#1049"}],"scale":100,"value":4.009154355575849},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":51331000},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":2330742000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"#1051"}],"scale":100,"value":2.2023458623906036},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":39653000},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":2491486500},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"#1053"}],"scale":100,"value":1.5915398297361838},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":43599000},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":2490736500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1055"}],"scale":100,"value":1.7504461029900193},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":2490736500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1056"}],"scale":100,"value":1.7504461029900193},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":35639000},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":2336211000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"#1058"}],"scale":100,"value":1.5255043315864878},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":89534000},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":2628973500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"#1060"}],"scale":100,"value":3.4056638456036166},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":110861000},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":2855623000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"#1062"}],"scale":100,"value":3.8822001363625382},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":126346000},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":2919597500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"#1064"}],"scale":100,"value":4.327514323464108},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":2919597500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1065"}],"scale":100,"value":4.327514323464108},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":123673000},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":2751067500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"#1067"}],"scale":100,"value":4.4954549461254585},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":158478000},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":2993680000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"#1069"}],"scale":100,"value":5.293752171240747},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":182456000},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":3638122500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"#1071"}],"scale":100,"value":5.015114251925272},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":193003000},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":3528024000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"#1073"}],"scale":100,"value":5.470569361206159},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":3528024000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1074"}],"scale":100,"value":5.470569361206159},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":184960000},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":3343369500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"#1076"}],"scale":100,"value":5.532143545605713},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":-164902000},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":3942433500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"#1078"}],"scale":100,"value":-4.182746519376928},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":37339000},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":1561757000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"#1080"}],"scale":100,"value":2.3908328888553085},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":33311000},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":1625962000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"#1082"}],"scale":100,"value":2.048694864947643},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":48788000},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":1689796000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"#1084"}],"scale":100,"value":2.887212420907612},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":60485000},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":1613463000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1086"}],"scale":100,"value":3.748768952247433},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":1613463000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1087"}],"scale":100,"value":3.748768952247433},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":58605000},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":1587286500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"#1089"}],"scale":100,"value":3.6921500938866423},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":63191000},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":1642183500},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"#1091"}],"scale":100,"value":3.8479865374362854},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":69622000},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":1740908000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"#1093"}],"scale":100,"value":3.9991774407378213},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":57122000},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":1680165500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"#1095"}],"scale":100,"value":3.399784128408779},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":25346000},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":1604705000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"#1097"}],"scale":100,"value":1.5794803406233542},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":1604705000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1098"}],"scale":100,"value":1.5794803406233542},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":1669424500},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1099"}],"scale":100,"value":-2.181769825469795},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":-34995000},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":1619940500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"#1101"}],"scale":100,"value":-2.160264528234216},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":-22773000},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":1677027000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"#1103"}],"scale":100,"value":-1.3579387809498595},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":-20528000},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":1705088500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"#1105"}],"scale":100,"value":-1.2039257786326047},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":1680165500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1106"}],"scale":100,"value":3.399784128408779},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":43772000},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":1645224500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"#1108"}],"scale":100,"value":2.660548757935467},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":43706000},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":1744487000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"#1110"}],"scale":100,"value":2.505378371979843},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":52498000},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":1866277500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"#1112"}],"scale":100,"value":2.8129793130978644},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":69098000},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":1802715500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"#1114"}],"scale":100,"value":3.8329952785117785},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":1802715500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1115"}],"scale":100,"value":1.892478319512979},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":72444000},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":1698824500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"#1117"}],"scale":100,"value":4.26436044453091},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":64177000},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":2166090000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"#1119"}],"scale":100,"value":2.9628039462810873},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":86031000},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":2284180500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"#1121"}],"scale":100,"value":3.7663836111025377},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":582000},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":2149564000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"#1123"}],"scale":100,"value":0.02707525805233061},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"totalAssets@FY2009"}],"scale":100,"value":4.299314157027331},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"},{"ref":"netIncome@2009Q2"}],"rule":"trailing-year","value":23626000},"returnOnAssets@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"totalAssets@2010Q1"}],"scale":100,"value":1.4791710231235515},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":-1014000},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q2","weight":0.5},{"ref":"totalAssets@2010Q2","weight":0.5}],"rule":"average-balance","value":1694730500},"returnOnAssets@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"#1126"}],"scale":100,"value":-0.05983252204406542},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":7069000},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q3","weight":0.5},{"ref":"totalAssets@2010Q3","weight":0.5}],"rule":"average-balance","value":1798435000},"returnOnAssets@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"#1128"}],"scale":100,"value":0.3930639695068212},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":-58983000},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":1622554000},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"#1130"}],"scale":100,"value":-3.6351948841147967},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":1622554000},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1131"}],"scale":100,"value":-3.6351948841147967},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":-27036000},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q1","weight":0.5},{"ref":"totalAssets@2011Q1","weight":0.5}],"rule":"average-balance","value":1530917000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"#1133"}],"scale":100,"value":-1.7660003775514936},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":-15399000},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":1603562000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1134"},{"ref":"#1135"}],"scale":100,"value":-0.9602996329421625},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":-17612000},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":1685220000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1136"},{"ref":"#1137"}],"scale":100,"value":-1.0450861015179027},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":51161000},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":1541666000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1138"},{"ref":"#1139"}],"scale":100,"value":3.318552786401205},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":1541666000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1140"}],"scale":100,"value":3.318552786401205},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":48395000},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":1467271500},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1141"},{"ref":"#1142"}],"scale":100,"value":3.298298917412353},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":45398000},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":1529797000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1143"},{"ref":"#1144"}],"scale":100,"value":2.967583280657499},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":46051000},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":1608552000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1145"},{"ref":"#1146"}],"scale":100,"value":2.8628853776564265},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":45284000},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":1638643000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1147"},{"ref":"#1148"}],"scale":100,"value":2.763506145023657},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":1638643000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1149"}],"scale":100,"value":2.7634451189185194},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":35075000},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":1574332500},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1150"},{"ref":"#1151"}],"scale":100,"value":2.227928344234779},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":34545000},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":1604157500},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1152"},{"ref":"#1153"}],"scale":100,"value":2.153466850979408},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":10461000},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":1662884500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1154"},{"ref":"#1155"}],"scale":100,"value":0.6290875884645025},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":-36424000},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":1669424500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1156"},{"ref":"#1157"}],"scale":100,"value":-2.1818297263518054},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":1105250500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1158"}],"scale":100,"value":0.05265774591370916},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":1056858500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"#1159"}],"scale":100,"value":-3.921433190914394},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":1217162000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"#1160"}],"scale":100,"value":-5.878592989265193},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":1289592500},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1016"},{"ref":"#1161"}],"scale":100,"value":-7.2493442696045465},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":1233885000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1162"}],"scale":100,"value":-4.8781693593811415},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":1233885000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1163"}],"scale":100,"value":-4.8781693593811415},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":1162161500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"#1164"}],"scale":100,"value":-5.428763558249004},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":1142471500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"#1165"}],"scale":100,"value":-3.1023968650421474},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":1105233500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1025"},{"ref":"#1166"}],"scale":100,"value":-15.608195010375637},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":1085013000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1167"}],"scale":100,"value":-13.37467846007375},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":1085013000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1168"}],"scale":100,"value":-13.37467846007375},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":1015499500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1030"},{"ref":"#1169"}],"scale":100,"value":-14.371449715140185},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":1039501000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"#1170"}],"scale":100,"value":-9.128033546865275},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":1005676500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1034"},{"ref":"#1171"}],"scale":100,"value":3.1142221181463423},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":993586500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1172"}],"scale":100,"value":1.0161168655169932},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":993586500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1173"}],"scale":100,"value":1.0161168655169932},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":936542000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"#1174"}],"scale":100,"value":5.2915939701583055},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":946606500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"#1175"}],"scale":100,"value":1.4555150424173084},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":996371500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"#1176"}],"scale":100,"value":4.821193701345332},"#1177":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":990354000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1177"}],"scale":100,"value":8.411335744592337},"#1178":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":990354000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1178"}],"scale":100,"value":8.411335744592337},"#1179":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":957150000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"#1179"}],"scale":100,"value":9.090738128819934},"#1180":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":923210500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"#1180"}],"scale":100,"value":5.560053747222329},"#1181":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":988483000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"#1181"}],"scale":100,"value":4.011500450690604},"#1182":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":1006055500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1182"}],"scale":100,"value":4.333657536785992},"#1183":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":1006055500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1183"}],"scale":100,"value":4.333657536785992},"#1184":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":988508000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"#1184"}],"scale":100,"value":3.6053324808701595},"#1185":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":964432500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"#1185"}],"scale":100,"value":9.28359423806228},"#1186":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":1038128000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"#1186"}],"scale":100,"value":10.678933618975694},"#1187":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":1053164500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"#1187"}],"scale":100,"value":11.996796321942108},"#1188":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1053164500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1188"}],"scale":100,"value":11.996796321942108},"#1189":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1021448500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"#1189"}],"scale":100,"value":12.107609928449648},"#1190":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":1050885000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"#1190"}],"scale":100,"value":15.080432207139696},"#1191":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1137330000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"#1191"}],"scale":100,"value":16.04248547035601},"#1192":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":1150448000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"#1192"}],"scale":100,"value":16.776334088980988},"#1193":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":1150448000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1193"}],"scale":100,"value":16.776334088980988},"#1194":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":1059666000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"#1194"}],"scale":100,"value":17.4545564357071},"#1195":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":959845500},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"#1195"}],"scale":100,"value":-17.180056582022836},"#1196":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":783714000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"#1196"}],"scale":100,"value":4.764365572134733},"#1197":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":800911500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"#1197"}],"scale":100,"value":4.159136184210115},"#1198":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":821784000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"#1198"}],"scale":100,"value":5.936839850861054},"#1199":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":843613500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1199"}],"scale":100,"value":7.169752499219133},"#1200":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":843613500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1200"}],"scale":100,"value":7.169752499219133},"#1201":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":829220500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"#1201"}],"scale":100,"value":7.067480844962226},"#1202":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":838647500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"#1202"}],"scale":100,"value":7.534870133160833},"#1203":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":871347500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"#1203"}],"scale":100,"value":7.990153182283762},"#1204":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":877218000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"#1204"}],"scale":100,"value":6.511722285680413},"#1205":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":801725000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"#1205"}],"scale":100,"value":3.1614331597492904},"#1206":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":801725000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1206"}],"scale":100,"value":3.1614331597492904},"#1207":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":829101000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1207"}],"scale":100,"value":-4.393071531695174},"#1208":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":806330000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"#1208"}],"scale":100,"value":-4.340034477199161},"#1209":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":813163000},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"#1209"}],"scale":100,"value":-2.8005455240831174},"#1210":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":818289000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"#1210"}],"scale":100,"value":-2.508649144739817},"#1211":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":877218000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1211"}],"scale":100,"value":6.511722285680413},"#1212":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":875901500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"#1212"}],"scale":100,"value":4.9973655713570535},"#1213":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":889546000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"#1213"}],"scale":100,"value":4.913292848261922},"#1214":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":928999000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"#1214"}],"scale":100,"value":5.651028687867264},"#1215":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":902731000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"#1215"}],"scale":100,"value":7.654328919689254},"#1216":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":902731000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1216"}],"scale":100,"value":3.779198897567492},"#1217":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":892628500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"#1217"}],"scale":100,"value":8.115806295676196},"#1218":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":1075109000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"#1218"}],"scale":100,"value":5.969348224226566},"#1219":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":1154762500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"#1219"}],"scale":100,"value":7.450103376235373},"#1220":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":1105250500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"#1220"}],"scale":100,"value":0.05265774591370916},"#1221":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":843419000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1221"}],"scale":100,"value":8.714529788871248},"returnOnEquity@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"equity@2010Q1"}],"scale":100,"value":2.85636910101628},"#1222":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q2","weight":0.5},{"ref":"equity@2010Q2","weight":0.5}],"rule":"average-balance","value":828721000},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"#1222"}],"scale":100,"value":-0.12235722275651273},"#1223":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q3","weight":0.5},{"ref":"equity@2010Q3","weight":0.5}],"rule":"average-balance","value":862150500},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"#1223"}],"scale":100,"value":0.8199264513562307},"#1224":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":839095500},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"#1224"}],"scale":100,"value":-7.029354823139916},"#1225":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":839095500},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1225"}],"scale":100,"value":-7.029354823139916},"#1226":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q1","weight":0.5},{"ref":"equity@2011Q1","weight":0.5}],"rule":"average-balance","value":803357500},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"#1226"}],"scale":100,"value":-3.3653759378607906},"#1227":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":795029500},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1134"},{"ref":"#1227"}],"scale":100,"value":-1.9369092593419488},"#1228":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":832385000},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1136"},{"ref":"#1228"}],"scale":100,"value":-2.1158478348360434},"#1229":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":811649000},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1138"},{"ref":"#1229"}],"scale":100,"value":6.303340483386291},"#1230":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":811649000},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1230"}],"scale":100,"value":6.303340483386291},"#1231":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":796173500},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1141"},{"ref":"#1231"}],"scale":100,"value":6.078448981283603},"#1232":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":791499000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1143"},{"ref":"#1232"}],"scale":100,"value":5.735698971192636},"#1233":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":828692000},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1145"},{"ref":"#1233"}],"scale":100,"value":5.557070660752125},"#1234":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":849760500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1147"},{"ref":"#1234"}],"scale":100,"value":5.32903094460145},"#1235":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":849760500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1235"}],"scale":100,"value":5.328913264384495},"#1236":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":830347500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1150"},{"ref":"#1236"}],"scale":100,"value":4.224135075977227},"#1237":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":820956500},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1152"},{"ref":"#1237"}],"scale":100,"value":4.207896520704812},"#1238":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":839394500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1154"},{"ref":"#1238"}],"scale":100,"value":1.2462554853528347},"#1239":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":829101000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1156"},{"ref":"#1239"}],"scale":100,"value":-4.393192144262279},"#1240":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":328657000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1240"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":11.109379679513133},"#1241":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":30117000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1241"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":5.458984658217569},"#1242":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":37779000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1242"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":4.5609570295287005},"#1243":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":41215000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1243"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":3.8486355856154564},"#1244":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":49464000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1244"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":5.915876013457355},"#1245":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":-372154000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1245"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":-11.321888963018601},"#1246":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-50951000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1246"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-8.757281119534966},"#1247":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-54226000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1247"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-6.2609976769211535},"#1248":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-156353000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1248"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-14.059080274144552},"#1249":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-55197000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1249"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-6.23281507068193},"#1250":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":647582000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1250"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":22.216443438265145},"#1251":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":139051000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1251"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":26.19343633562019},"#1252":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":152306000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1252"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":18.75999241254098},"#1253":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":106368000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1253"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":11.129142118165515},"#1254":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":-24739000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1254"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":-2.9792025433832303},"#1255":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":-60594000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1255"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":-1.7009037858400577},"#1256":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":-16027000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1256"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":-2.392400207191081},"#1257":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":-114925000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1257"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":-11.919553772563408},"#1258":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":-53219000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1258"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":-5.010596641274267},"#1259":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":-16438000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1259"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":-2.040337565521544},"#1260":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":-200609000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1260"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":-5.728633171181641},"#1261":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-93818000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1261"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-14.347760924687181},"#1262":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":49305000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1262"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":5.805731430314154},"#1263":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":107910000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1263"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":10.695701301404492},"#1264":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":144485000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1264"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":18.307478462721715},"#1265":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":207882000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1265"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":6.297057847073972},"#1266":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":112207000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1266"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":20.034531521172426},"#1267":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":183934000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1267"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":20.47004513929076},"#1268":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":158690000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1268"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":14.209093676689166},"#1269":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":43605000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1269"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":4.670139595458056},"#1270":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":498436000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1270"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":14.203944102511779},"#1271":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":27272000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1271"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":4.0566732363988},"#1272":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":43478000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1272"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":4.016495363450434},"#1273":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":157988000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1273"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":12.386261181801794},"#1274":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":188067000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1274"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":19.243469016262104},"#1275":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":416805000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1275"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":10.400431782419982},"#1276":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":212918000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1276"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":30.43655394133633},"#1277":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":329908000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1277"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":29.30004866940683},"#1278":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":40402000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1278"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":10.636387808775648},"#1279":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-16628000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1279"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-2.838172290781227},"#1280":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":31612000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1280"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":4.391995153967132},"#1281":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":40373000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1281"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":6.845329431372904},"#1282":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":95759000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1282"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":4.2086873206256925},"#1283":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":19203000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1283"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":4.569433835654579},"#1284":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":35337000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1284"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":6.207728874538421},"#1285":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":52529000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1285"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":6.991040437810092},"#1286":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":36519000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1286"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":5.795176478429354},"#1287":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":-8310000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1287"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":-1.38940208895183},"#1288":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":8369000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1288"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":0.3691824212879169},"#1289":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":183864000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1289"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":8.826727513721554},"#1290":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":1143000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1290"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":0.30181883476276816},"#1291":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":35522000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1291"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":6.454461540697887},"#1292":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":-19988000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1292"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":-2.7019866117293345},"#1293":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":143588000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1293"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":6.055936051393718},"#1294":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":28948000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1294"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":6.587295085697642},"#1295":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":158334000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1295"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":26.189133264635387},"#1296":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":153221000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1296"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":19.059590374484547},"#1297":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":134593000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1297"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":20.18851594690714},"#1298":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":443757000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1298"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":17.647100930280835},"#1299":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":83296000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1299"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":17.783091374893246},"#1300":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":65400000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1300"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":8.572406027948132},"#1301":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":113773000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1301"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":11.886940695373438},"#1302":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":34849000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1302"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":4.349198900750562},"#1303":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":-710765000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#1303"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":-26.578165642327324},"#1304":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":-6871000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1304"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":-1.490213088976844},"#1305":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":-49434000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1305"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":-6.863126211327753},"#1306":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":-17520000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1306"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":-4.029920781694218},"#1307":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":-200514000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1307"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":-10.212179503829677},"#1308":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":36048000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1308"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":16.334742594581364},"#1309":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":30470000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1309"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":6.708439379662012},"#1310":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":57728000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1310"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":8.605202355220998},"#1311":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":122320000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1311"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":29.317303728417077},"#1312":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":246566000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1312"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":13.985870394477494},"#1313":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":53429000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1313"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":20.811277173383825},"#1314":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":54941000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1314"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":11.33566067088394},"#1315":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":-96000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1315"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":-0.013176351742705261},"#1316":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":-34767000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1316"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":-6.4437269714650025},"#1317":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":73506000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1317"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":3.657868428006328},"#1318":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":68544000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1318"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":22.09956151663657},"#1319":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":10733000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1319"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":1.9890106835428911},"#1320":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":11270000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1320"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":1.5470526382257876},"#1321":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":93318000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1321"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":18.48682894165985},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2008-12-31","value":804282000},"revenue@FY2008":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":2674244000}},"quality":[{"metric":"revenue","periodKey":"FY2017","rule":"period-consistency","severity":"warning","message":"Quarters sum to 2.9897e+9 but the year reports 2.9584e+9 (1.05% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2019","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.4456e+9 but the year reports 2.9149e+9 (15.40% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2020","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.1289e+9 but the year reports 3.5625e+9 (12.17% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2017","rule":"period-consistency","severity":"warning","message":"Quarters sum to 6.9098e+7 but the year reports 3.4116e+7 (50.63% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"grossProfit","periodKey":"2017Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.0071e+8 ≠ revenue − cost 9.5854e+7 (4.82% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2018Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.0491e+7 ≠ revenue − cost 2.8878e+7 (5.29% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2019Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 5.1224e+7 ≠ revenue − cost 5.5006e+8 (90.69% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2020Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.7271e+7 ≠ revenue − cost -8.1266e+7 (121.25% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2020Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 8.1048e+7 ≠ revenue − cost -1.5562e+7 (119.20% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2020Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.1302e+8 ≠ revenue − cost 1.6569e+7 (85.34% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2020Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 9.3319e+7 ≠ revenue − cost -8.5330e+6 (109.14% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2021Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 6.3318e+7 ≠ revenue − cost 1.5729e+8 (59.75% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2021Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.1695e+8 ≠ revenue − cost 2.2773e+8 (48.65% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2014Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 8.0729e+7 ≠ revenue − cost 8.2415e+7 (2.05% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2014Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 6.6292e+7 ≠ revenue − cost 6.6692e+7 (0.60% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2014Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 7.3726e+7 ≠ revenue − cost 6.9226e+7 (6.10% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2013Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.9751e+7 ≠ revenue − cost 4.1665e+7 (16.25% apart) — check whether revenue includes a component outside the cost base."},{"metric":"dilutedShares","periodKey":"FY2017","rule":"unit-sanity","severity":"error","message":"Differs from the adjacent year by a factor of 996 (4.037e+4) — a unit-scale tagging error, not a real change."},{"metric":"dilutedShares","periodKey":"FY2017","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 3.391e+4 against net income 3.412e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2018Q1","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives -2.035e+4 against net income -2.044e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2018Q2","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 5.881e+3 against net income 5.866e+6 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2018Q3","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 6.789e+4 against net income 6.784e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2019Q1","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives -6.258e+4 against net income -6.247e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2022Q1","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives -2.652e+4 against net income -2.673e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"interestExpense","periodKey":"FY2012","rule":"impossible-sign","severity":"error","message":"Interest expense reports -1.0603e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2014Q1","rule":"impossible-sign","severity":"error","message":"Interest expense reports -3.5990e+6, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2014Q2","rule":"impossible-sign","severity":"error","message":"Interest expense reports -4.3390e+6, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2012Q4","rule":"impossible-sign","severity":"error","message":"Interest expense reports -1.9173e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"2019Q4","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 84 of 87 period(s), by up to 65.2% — this issuer means something different by it, so the missing periods are left empty rather than inferred."},{"metric":"dilutedShares","periodKey":"2022Q1","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 45 of 74 period(s), by up to 99.9% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}