{"schemaVersion":2,"ticker":"HAYW","company":{"ticker":"HAYW","name":"Hayward Holdings, Inc.","exchange":"NYSE","cik":1834622,"sic":"3580","sicDescription":"Refrigeration & Service Industry Machinery","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:41.116Z","filingsThrough":"Q1 2026","annual":{"keys":["FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[733445000,875402000,1401794000,1314136000,992452000,1051606000,1122155000],"costOfRevenue":[409930000,478371000,746012000,717101000,563008000,564630000,583465000],"grossProfit":[323515000,397031000,655782000,597035000,429444000,486976000,538690000],"operatingExpenses":[246080000,259266000,329131000,309571000,247748000,278708000,308544000],"operatingIncome":[98731000,124552000,317974000,285573000,175222000,208787000,233250000],"pretaxIncome":[12097000,57785000,260141000,234237000,101087000,144182000,184637000],"interestExpense":[null,null,null,51743000,80668000,72219000,63452000],"netIncome":[8523000,43302000,203725000,179347000,80687000,118655000,151570000],"dilutedEps":[0.05,0.25,0.49,0.78,0.37,0.54,0.68],"cash":[47206000,114864000,265796000,56177000,178097000,196589000,329648000],"currentAssets":[null,424414000,750521000,612284000,724741000,766969000,951246000],"totalAssets":[null,2607150000,2978470000,2875013000,2946284000,2990624000,3150984000],"currentLiabilities":[null,218654000,303864000,232410000,239683000,312982000,323244000],"totalLiabilities":[null,1803389000,1608957000,1651979000,1634826000,1566977000,1557976000],"totalDebt":[null,1303024000,985279000,1099586000,1094368000,964553000,956808000],"equity":[164009000,209261000,1369513000,1223034000,1311458000,1423647000,1593008000],"operatingCashFlow":[93957000,213841000,189387000,115944000,184540000,212068000,256034000],"capex":[26677000,15581000,27136000,29625000,30994000,24289000,30672000],"dilutedShares":[2436135,2468895,200574232,229726497,220688616,221370188,222225777],"sharesOutstanding":[null,2772900,233056799,211862781,214165676,215778520,217356414],"totalCosts":[634714000,750850000,1083820000,1028563000,817230000,842819000,888905000],"capexOutflow":[-26677000,-15581000,-27136000,-29625000,-30994000,-24289000,-30672000],"ebit":[null,null,null,285980000,181755000,216401000,248089000],"grossMargin":[44.108965225749714,45.35413444337573,46.781624118807756,45.43175135602404,43.271009580312196,46.30783772629673,48.00495475224011],"operatingMargin":[13.461268397766704,14.227977546315865,22.683361463952618,21.73085586271132,17.655463438030253,19.854108858260602,20.785898561250452],"netMargin":[1.1620503241551854,4.946527423972072,14.533162504619082,13.647522022073819,8.130065736176661,11.283218239530775,13.507046709233572],"freeCashFlow":[67280000,198260000,162251000,86319000,153546000,187779000,225362000],"currentRatio":[null,1.9410301206472327,2.4699240449674855,2.6344993761025775,3.023748033861392,2.4505211162303264,2.9428110034525004],"netDebt":[null,1188160000,719483000,1043409000,916271000,767964000,627160000],"fcfMargin":[9.17314863418525,22.647880630841602,11.574525215545222,6.568498237625329,15.471377960848484,17.85640249294888,20.082965365747157],"debtToCapital":[null,86.16259501350605,41.84144501934778,47.342483919022484,45.4882439544672,40.38828406331128,37.52459000963207],"returnOnAssets":[null,1.6608940797422473,7.294624410539923,6.1278729262560425,2.772131365226684,3.9971985417324976,4.935840906811376],"revenueGrowth":[null,19.354825515205643,60.131459603702076,-6.25327259212124,-24.4787449700792,5.960389016294987,6.708691277912071],"returnOnEquity":[5.368311655591597,23.201435957885714,25.808000385108954,13.83558330861504,6.367114198821697,8.676449350207761,10.048878642072097]}},"quarterly":{"keys":["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"],"labels":["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"],"series":{"revenue":[170200000,220000000,224485000,260698000,334363000,364422000,350624000,352385000,410460000,399442000,245267000,258967000,210136000,283543000,220304000,278469000,212569000,284393000,227569000,327075000,228841000,299603000,244336000,349375000,255216000],"costOfRevenue":[94600000,122100000,118331000,143243000,174459000,196404000,188170000,186979000,220066000,210077000,137483000,149475000,112245000,147033000,114893000,188837000,116210000,150971000,123668000,173781000,123588000,152149000,127635000,207035000,136515000],"grossProfit":[75600000,97900000,106154000,117455000,159904000,168018000,162454000,165406000,190394000,189365000,107784000,109492000,97891000,136510000,105411000,89632000,96359000,133422000,103901000,153294000,105253000,147454000,116701000,142340000,118701000],"operatingExpenses":[57500000,57700000,64087000,79980000,80140000,85399000,83877000,79653000,81703000,81677000,65156000,81035000,68481000,72226000,73154000,33887000,64996000,64558000,69340000,79814000,69816000,74506000,75372000,61908000,69342000],"operatingIncome":[12600000,34900000,35242000,41837000,79701000,80951000,77794000,79528000,106420000,102748000,40340000,36065000,27847000,62975000,28909000,55491000,30859000,68025000,33416000,76487000,33511000,71383000,41053000,87303000,42488000],"pretaxIncome":[-13400000,24100000,20670000,26384000,52051000,65368000,64657000,78065000,97372000,87339000,26636000,22890000,9245000,43220000,9529000,39093000,12905000,46946000,20912000,63419000,18681000,59439000,31206000,75311000,30114000],"netIncome":[-10398000,18703000,15198000,19799000,36867000,52816000,50321000,63721000,74032000,66260000,23087000,15968000,8410000,29453000,11788000,31036000,9840000,37581000,16501000,54733000,14333000,44799000,24028000,68410000,23359000],"dilutedEps":[-8.8,0.11,0.07,0.14891801954373315,-0.85,0.22,0.21,0.22658765197595,0.3,0.29,0.1,0.07502833977755327,0.04,0.13,0.05,0.1399532131433967,0.04,0.17,0.07,0.24975346594160772,0.06,0.2,0.11,0.3096189802271111,0.11],"cash":[92400000,161100000,255905000,114864000,13800000,251900000,295077000,265796000,118157000,108965000,72907000,56177000,41027000,205002000,244245000,178097000,115873000,215056000,274184000,196589000,181333000,365051000,428684000,329648000,135794000],"currentAssets":[null,null,null,424414000,548000000,627000000,689751000,750521000,758195000,708900000,562248000,612284000,678374000,633710000,642897000,724741000,720647000,610216000,649552000,766969000,773499000,830656000,835785000,951246000,948268000],"totalAssets":[null,null,null,2607150000,2720300000,2793300000,2845944000,2978470000,2999507000,2981355000,2830398000,2875013000,2925693000,2883654000,2883082000,2946284000,2927665000,2862671000,2889864000,2990624000,2984597000,3037076000,3035620000,3150984000,3135583000],"currentLiabilities":[null,null,null,218654000,234600000,263100000,279077000,303864000,319764000,310143000,229322000,232410000,195053000,202038000,197882000,239683000,214041000,235440000,248175000,312982000,294373000,292727000,262465000,323244000,290789000],"totalLiabilities":[null,null,null,1803389000,1513600000,1529400000,1543646000,1608957000,1626587000,1759734000,1634137000,1651979000,1695574000,1613833000,1602748000,1634826000,1607173000,1505273000,1516709000,1566977000,1545218000,1538678000,1512834000,1557976000,1523849000],"totalDebt":[null,null,null,1303024000,993900000,990600000,988110000,985279000,982968000,1131269000,1078959000,1099586000,1183684000,1096139000,1094905000,1094368000,1093851000,974101000,973985000,964553000,964013000,962476000,961157000,956808000,953809000],"equity":[134222000,162288000,181584000,209261000,1206659000,1263996000,1302298000,1369513000,1372920000,1221621000,1196261000,1223034000,1230119000,1269821000,1280334000,1311458000,1320492000,1357398000,1373155000,1423647000,1439379000,1498398000,1522786000,1593008000,1611734000],"operatingCashFlow":[-97800000,170600000,153635000,-12594000,-131644000,255033000,75774000,-9776000,-56940000,120616000,79988000,-27720000,-90882000,257398000,50421000,-32397000,-77204000,287043000,65923000,-63694000,-5850000,194212000,94615000,-26943000,-150637000],"capex":[4300000,6400000,4081000,800000,5036000,5346000,9534000,7220000,7329000,8526000,7678000,6092000,6239000,9464000,6920000,6324000,5932000,4774000,6846000,6737000,6112000,7470000,7819000,9271000,7284000],"dilutedShares":[1204555,1552407,2233657,2272749,57377822,244203652,243783501,245275486,243143149,228642982,222006615,222511803,220501177,220503544,220863228,220851768,221076443,221259232,221436206,221726687,221851399,221834188,222420881,222680307,222423409],"sharesOutstanding":[null,null,null,2772900,231120757,231101257,231967140,233056799,229379957,215687086,211276558,211862781,212775069,213006423,213689808,214165676,214716389,215071798,215412560,215778520,216204137,216550880,217051108,217356414,217662403],"totalCosts":[157600000,185100000,189243000,218861000,254662000,283471000,272830000,272857000,304040000,296694000,204927000,222902000,182289000,220568000,191395000,222978000,181710000,216368000,194153000,250588000,195330000,228220000,203283000,262072000,212728000],"capexOutflow":[-4300000,-6400000,-4081000,-800000,-5036000,-5346000,-9534000,-7220000,-7329000,-8526000,-7678000,-6092000,-6239000,-9464000,-6920000,-6324000,-5932000,-4774000,-6846000,-6737000,-6112000,-7470000,-7819000,-9271000,-7284000],"grossMargin":[44.41833137485312,44.5,47.287792057375775,45.05404721171624,47.823473291004085,46.105339414195626,46.33282376562928,46.93900137633554,46.385518686351894,47.407383299703085,43.94557767657288,42.280290538948975,46.584592835116304,48.144373163858745,47.847973709056575,32.187424812097575,45.330692622160335,46.914656830512705,45.65692163695407,46.86814950699381,45.993943393010866,49.21646311952818,47.762507366904586,40.74132379248658,46.51001504607862],"operatingMargin":[7.403055229142186,15.863636363636363,15.699044479586611,16.048070947993466,23.836668530908025,22.213532662682276,22.187300355936845,22.568497524014926,25.927008721921744,25.72288342237421,16.4473818328597,13.926484841697977,13.251894011497317,22.210035162215256,13.12232188248965,19.927173222153993,14.517168542920182,23.91936510392309,14.68389807047533,23.385156309714898,14.643791977836141,23.825862891893607,16.801863008316417,24.988336314847942,16.64785906839697],"netMargin":[-6.109283196239718,8.501363636363637,6.770162817114729,7.594611389423777,11.026040560707973,14.493087684058592,14.351841288673908,18.082778778892404,18.03634946157969,16.58814045593603,9.413007049460385,6.16603659925782,4.002170023223055,10.387489728189376,5.350788002033554,11.14522621907645,4.62908514411791,13.214460271525672,7.250987612548282,16.734082397003746,6.263300719713688,14.952787522154317,9.833999083229651,19.580679785330947,9.15263933295718],"freeCashFlow":[-102100000,164200000,149554000,-13394000,-136680000,249687000,66240000,-16996000,-64269000,112090000,72310000,-33812000,-97121000,247934000,43501000,-38721000,-83136000,282269000,59077000,-70431000,-11962000,186742000,86796000,-36214000,-157921000],"currentRatio":[null,null,null,1.9410301206472327,2.3358908780903667,2.3831242873432155,2.471543695825883,2.4699240449674855,2.3711080671995597,2.285719813118465,2.451783954439609,2.6344993761025775,3.477895751411155,3.136588166582524,3.248890753075065,3.023748033861392,3.366864292355203,2.591811077132178,2.6173143950841142,2.4505211162303264,2.627615304392726,2.8376473642677307,3.1843674394681196,2.9428110034525004,3.2610174387614386],"netDebt":[null,null,null,1188160000,980100000,738700000,693033000,719483000,864811000,1022304000,1006052000,1043409000,1142657000,891137000,850660000,916271000,977978000,759045000,699801000,767964000,782680000,597425000,532473000,627160000,818015000],"fcfMargin":[-59.9882491186839,74.63636363636364,66.62093235628215,-5.137745590683473,-40.87772869605787,68.51589640581524,18.89203249064525,-4.823133788328107,-15.657798567460897,28.061645996164646,29.482156180815196,-13.056489823027645,-46.218163475082804,87.44141100291667,19.74589657927228,-13.904958900272563,-39.110124242010826,99.2531461744839,25.96003849381946,-21.533593212565926,-5.227210159018707,62.329816457111576,35.5232139349093,-10.36536672629696,-61.877390132280105],"debtToCapital":[null,null,null,86.16259501350605,45.16579650897795,43.936918188447066,43.141222000621724,41.84144501934778,41.72388500641796,48.07997823952671,47.422183349302486,47.342483919022484,49.03813608649919,46.3295660112597,46.09662438179905,45.4882439544672,45.30636284902352,41.78003078706017,41.496672546162564,40.38828406331128,40.11051880009586,39.11114506472091,38.69480901936961,37.52459000963207,37.177665702738175],"returnOnAssets":[null,null,null,1.6608940797422473,3.329301915229938,4.463537751047149,5.615114000837684,7.294624410539923,8.423011475736857,8.808630125955577,8.001632036970289,6.1278729262560425,3.8386889894012017,2.6229456766392003,2.296988875431436,2.772131365226684,2.805808221537107,3.1409640074308363,3.2897588163824847,3.9971985417324976,4.165850566162325,4.419375949511055,4.654235839637741,4.935840906811376,5.248080938795917],"revenueGrowth":[null,null,null,null,96.4529964747356,65.64636363636365,56.19039134017862,35.16981334724469,22.758798072753272,9.609738160703806,-30.04842794560555,-26.510209004356035,-48.80475564001364,-29.015226240605642,-10.177887771285988,7.53068923839717,1.1578216012487097,0.2997781641585151,3.2977158835064246,17.454725660665993,7.654926165151088,5.348232903060213,7.367875237839949,6.818008102117257,11.525469649232445],"returnOnEquity":[null,null,null,23.201435957885714,13.508581298414999,17.483194090377513,21.538505083288296,25.808000385108954,18.676691041445135,20.46445610888564,18.178478074762296,13.83558330861504,8.737863704692861,6.1745768113405815,5.2991304593605335,6.367114198821697,6.439006183224333,6.870002082049497,7.157218288826522,8.676449350207761,8.924185224599265,9.129923846101052,9.52319125286047,10.048878642072097,10.527043737809777]}},"filings":[{"accn":"0001834622-22-000024","filed":"2022-03-09","form":"10-K"},{"accn":"0001834622-21-000002","filed":"2021-05-18","form":"10-Q"},{"accn":"0001834622-21-000017","filed":"2021-08-02","form":"10-Q"},{"accn":"0001834622-21-000045","filed":"2021-10-27","form":"10-Q"},{"accn":"0001834622-23-000017","filed":"2023-02-28","form":"10-K"},{"accn":"0001834622-22-000047","filed":"2022-04-29","form":"10-Q"},{"accn":"0001834622-22-000085","filed":"2022-07-29","form":"10-Q"},{"accn":"0001834622-22-000104","filed":"2022-11-02","form":"10-Q"},{"accn":"0001834622-24-000010","filed":"2024-02-29","form":"10-K"},{"accn":"0001834622-23-000032","filed":"2023-05-04","form":"10-Q"},{"accn":"0001834622-23-000070","filed":"2023-08-02","form":"10-Q"},{"accn":"0001834622-23-000107","filed":"2023-10-31","form":"10-Q"},{"accn":"0001834622-25-000009","filed":"2025-02-27","form":"10-K"},{"accn":"0001834622-24-000038","filed":"2024-05-02","form":"10-Q"},{"accn":"0001834622-24-000093","filed":"2024-07-30","form":"10-Q"},{"accn":"0001834622-24-000131","filed":"2024-10-29","form":"10-Q"},{"accn":"0001834622-26-000008","filed":"2026-02-25","form":"10-K"},{"accn":"0001834622-25-000057","filed":"2025-05-01","form":"10-Q"},{"accn":"0001834622-25-000110","filed":"2025-07-30","form":"10-Q"},{"accn":"0001834622-25-000142","filed":"2025-10-29","form":"10-Q"},{"accn":"0001834622-26-000033","filed":"2026-04-29","form":"10-Q"}],"provenance":{"revenue@FY2019":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":733445000},"revenue@2020Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":170200000},"revenue@2020Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":220000000},"revenue@2020Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":224485000},"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":875402000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-26","value":614704000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":260698000},"revenue@FY2020":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":875402000},"revenue@2021Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":334363000},"revenue@2021Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":364422000},"revenue@2021Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":350624000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1401794000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":1049409000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":352385000},"revenue@FY2021":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1401794000},"revenue@2022Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":410460000},"revenue@2022Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":399442000},"revenue@2022Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":245267000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1314136000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":1055169000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":258967000},"revenue@FY2022":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1314136000},"revenue@2023Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":210136000},"revenue@2023Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":283543000},"revenue@2023Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":220304000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":992452000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":713983000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":278469000},"revenue@FY2023":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":992452000},"revenue@2024Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":212569000},"revenue@2024Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":284393000},"revenue@2024Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":227569000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1051606000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-28","value":724531000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":327075000},"revenue@FY2024":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1051606000},"revenue@2025Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":228841000},"revenue@2025Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":299603000},"revenue@2025Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":244336000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1122155000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":772780000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":349375000},"revenue@FY2025":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1122155000},"revenue@2026Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-28","value":255216000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":409930000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":94600000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":122100000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":118331000},"#12":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":478371000},"#13":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-26","value":335128000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":143243000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":478371000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":174459000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":196404000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":188170000},"#14":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":746012000},"#15":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":559033000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":186979000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":746012000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":220066000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":210077000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":137483000},"#16":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":717101000},"#17":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":567626000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":149475000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":717101000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":112245000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":147033000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":114893000},"#18":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":563008000},"#19":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":374171000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":188837000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":563008000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":116210000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":150971000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":123668000},"costOfRevenue@2024Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2024-09-29","end":"2024-12-31","value":173781000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":564630000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":123588000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":152149000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":127635000},"#20":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":583465000},"#21":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":376430000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":207035000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":583465000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-28","value":136515000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":323515000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":75600000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":97900000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":106154000},"#22":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":397031000},"#23":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-26","value":279576000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":117455000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":397031000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":159904000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":168018000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":162454000},"#24":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":655782000},"#25":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":490376000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":165406000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":655782000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":190394000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":189365000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":107784000},"#26":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":597035000},"#27":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":487543000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":109492000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":597035000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":97891000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":136510000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":105411000},"#28":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":429444000},"#29":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":339812000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":89632000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":429444000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":96359000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":133422000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":103901000},"grossProfit@2024Q4":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2024-09-29","end":"2024-12-31","value":153294000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":486976000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":105253000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":147454000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":116701000},"#30":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":538690000},"#31":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":396350000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":142340000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":538690000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-28","value":118701000},"#32":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":179370000},"#33":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":19910000},"#34":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":46800000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33"},{"ref":"#34"}],"rule":"component-sum","value":246080000},"#35":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":43300000},"#36":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":4700000},"#37":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":9500000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#35"},{"ref":"#36"},{"ref":"#37"}],"rule":"component-sum","value":57500000},"#38":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":44200000},"#39":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":2,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":4000000},"#40":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":9500000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39"},{"ref":"#40"}],"rule":"component-sum","value":57700000},"#41":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":49446000},"#42":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":3,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":5097000},"#43":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":9544000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#42"},{"ref":"#43"}],"rule":"component-sum","value":64087000},"#44":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":195220000},"#45":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-26","value":136854000},"#46":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":58366000},"#47":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":20046000},"#48":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-26","value":13895000},"#49":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":6151000},"#50":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":44000000},"#51":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-26","value":28537000},"#52":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":15463000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#49"},{"ref":"#52"}],"rule":"component-sum","value":79980000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#47"},{"ref":"#50"}],"rule":"component-sum","value":259266000},"#53":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":66520000},"#54":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":4820000},"#55":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":8800000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54"},{"ref":"#55"}],"rule":"component-sum","value":80140000},"#56":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":71802000},"#57":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":6,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":4997000},"#58":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":8600000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57"},{"ref":"#58"}],"rule":"component-sum","value":85399000},"#59":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":68807000},"#60":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":7,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":6370000},"#61":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":8700000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60"},{"ref":"#61"}],"rule":"component-sum","value":83877000},"#62":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":267264000},"#63":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":207129000},"#64":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":60135000},"#65":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":22867000},"#66":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":16187000},"#67":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":6680000},"#68":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":39000000},"#69":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":26162000},"#70":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":12838000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#67"},{"ref":"#70"}],"rule":"component-sum","value":79653000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#65"},{"ref":"#68"}],"rule":"component-sum","value":329131000},"#71":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":68857000},"#72":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":5236000},"#73":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":7610000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72"},{"ref":"#73"}],"rule":"component-sum","value":81703000},"#74":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":68947000},"#75":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":10,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":5033000},"#76":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":7697000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75"},{"ref":"#76"}],"rule":"component-sum","value":81677000},"#77":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":50493000},"#78":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":11,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":6142000},"#79":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":8521000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78"},{"ref":"#79"}],"rule":"component-sum","value":65156000},"#80":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":248812000},"#81":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":188297000},"#82":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":60515000},"#83":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":22359000},"#84":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":16411000},"#85":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":5948000},"#86":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":38400000},"#87":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":23828000},"#88":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":14572000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#85"},{"ref":"#88"}],"rule":"component-sum","value":81035000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#83"},{"ref":"#86"}],"rule":"component-sum","value":309571000},"#89":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":54887000},"#90":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":5977000},"#91":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":7617000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90"},{"ref":"#91"}],"rule":"component-sum","value":68481000},"#92":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":57716000},"#93":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":14,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":6873000},"#94":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":7637000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93"},{"ref":"#94"}],"rule":"component-sum","value":72226000},"#95":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":59454000},"#96":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":15,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":6177000},"#97":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":7523000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96"},{"ref":"#97"}],"rule":"component-sum","value":73154000},"#98":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":186101000},"#99":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":172057000},"#100":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":14044000},"#101":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":24547000},"#102":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":19027000},"#103":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":5520000},"#104":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":37100000},"#105":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":22777000},"#106":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":14323000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#103"},{"ref":"#106"}],"rule":"component-sum","value":33887000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#101"},{"ref":"#104"}],"rule":"component-sum","value":247748000},"#107":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":51794000},"#108":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":6302000},"#109":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":6900000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108"},{"ref":"#109"}],"rule":"component-sum","value":64996000},"#110":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":51490000},"#111":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":18,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":6119000},"#112":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":6949000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111"},{"ref":"#112"}],"rule":"component-sum","value":64558000},"#113":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":55315000},"#114":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":19,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":6449000},"#115":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":7576000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114"},{"ref":"#115"}],"rule":"component-sum","value":69340000},"#116":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2024-09-29","end":"2024-12-31","value":58548000},"#117":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":25778000},"#118":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-28","value":18870000},"#119":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":6908000},"#120":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":35783000},"#121":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-28","value":21425000},"#122":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121","weight":-1}],"rule":"quarter-from-ytd","value":14358000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#119"},{"ref":"#122"}],"rule":"component-sum","value":79814000},"#123":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":217147000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#117"},{"ref":"#120"}],"rule":"component-sum","value":278708000},"#124":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":56995000},"#125":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":5986000},"#126":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":6835000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125"},{"ref":"#126"}],"rule":"component-sum","value":69816000},"#127":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":61508000},"#128":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":18,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":6128000},"#129":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":6870000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128"},{"ref":"#129"}],"rule":"component-sum","value":74506000},"#130":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":61368000},"#131":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":19,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":7122000},"#132":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":6882000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131"},{"ref":"#132"}],"rule":"component-sum","value":75372000},"#133":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":246892000},"#134":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":206813000},"#135":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134","weight":-1}],"rule":"quarter-from-ytd","value":40079000},"#136":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":27201000},"#137":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":19236000},"#138":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":7965000},"#139":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":34451000},"#140":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":20587000},"#141":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140","weight":-1}],"rule":"quarter-from-ytd","value":13864000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#138"},{"ref":"#141"}],"rule":"component-sum","value":61908000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#136"},{"ref":"#139"}],"rule":"component-sum","value":308544000},"#142":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-28","value":62586000},"#143":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-28","value":6756000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143"}],"rule":"component-sum","value":69342000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":98731000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":12600000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":34900000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":35242000},"#144":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":124552000},"#145":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-26","value":82715000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145","weight":-1}],"rule":"quarter-from-ytd","value":41837000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":124552000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":79701000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":80951000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":77794000},"#146":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":317974000},"#147":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":238446000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147","weight":-1}],"rule":"quarter-from-ytd","value":79528000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":317974000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":106420000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":102748000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":40340000},"#148":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":285573000},"#149":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":249508000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":36065000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":285573000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":27847000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":62975000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":28909000},"#150":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":175222000},"#151":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":119731000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":55491000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":175222000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":30859000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":68025000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":33416000},"#152":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":208787000},"#153":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-28","value":132300000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":76487000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":208787000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":33511000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":71383000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":41053000},"#154":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":233250000},"#155":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":145947000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":87303000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":233250000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-28","value":42488000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":12097000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":-13400000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":24100000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":20670000},"#156":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":57785000},"#157":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-26","value":31401000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157","weight":-1}],"rule":"quarter-from-ytd","value":26384000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":57785000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":52051000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":65368000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":64657000},"#158":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":260141000},"#159":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":182076000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":78065000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":260141000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":97372000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":87339000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":26636000},"#160":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":234237000},"#161":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":211347000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":22890000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":234237000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":9245000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":43220000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":9529000},"#162":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":101087000},"#163":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":61994000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":39093000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":101087000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":12905000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":46946000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":20912000},"#164":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":144182000},"#165":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-28","value":80763000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":63419000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":144182000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":18681000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":59439000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":31206000},"#166":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":184637000},"#167":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":109326000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":75311000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":184637000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-28","value":30114000},"#168":{"kind":"filed","concept":"InterestIncomeOperatingAndNonoperating","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":356000},"#169":{"kind":"filed","concept":"InterestRevenueExpenseNet","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-51387000},"interestExpense@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"component-sum","value":51743000},"#170":{"kind":"filed","concept":"InterestIncomeOperatingAndNonoperating","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":7084000},"#171":{"kind":"filed","concept":"InterestRevenueExpenseNet","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-73584000},"interestExpense@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"component-sum","value":80668000},"#172":{"kind":"filed","concept":"InterestIncomeOperatingAndNonoperating","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":10056000},"#173":{"kind":"filed","concept":"InterestRevenueExpenseNet","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-62163000},"interestExpense@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173","weight":-1}],"rule":"component-sum","value":72219000},"#174":{"kind":"filed","concept":"InterestIncomeOperatingAndNonoperating","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":13170000},"#175":{"kind":"filed","concept":"InterestRevenueExpenseNet","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-50282000},"interestExpense@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175","weight":-1}],"rule":"component-sum","value":63452000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-121000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-253000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-38000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":74032000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":66260000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":23087000},"#176":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":179347000},"#177":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":163379000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177","weight":-1}],"rule":"quarter-from-ytd","value":15968000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":179347000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":8523000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":-10398000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":18703000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":15198000},"#178":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":43302000},"#179":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-26","value":23503000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":19799000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":43302000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":36867000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":52816000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":50321000},"#180":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":203725000},"#181":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":140004000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181","weight":-1}],"rule":"quarter-from-ytd","value":63721000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":203725000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":8410000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":29453000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":11788000},"#182":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":80687000},"#183":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":49651000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":31036000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":80687000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":9840000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":37581000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":16501000},"#184":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":118655000},"#185":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-28","value":63922000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185","weight":-1}],"rule":"quarter-from-ytd","value":54733000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":118655000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":14333000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":44799000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":24028000},"#186":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":151570000},"#187":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":83160000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187","weight":-1}],"rule":"quarter-from-ytd","value":68410000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":151570000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-28","value":23359000},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":0.05},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-28","value":-8.8},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2020-03-29","end":"2020-06-27","value":0.11},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-06-28","end":"2020-09-26","value":0.07},"#188":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":0.25},"#189":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":2468895},"#190":{"kind":"computed","op":"product","terms":[{"ref":"#188"},{"ref":"#189"}],"value":617223.75},"#191":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-26","value":0.11},"#192":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2020-01-01","end":"2020-09-26","value":2534277},"#193":{"kind":"computed","op":"product","terms":[{"ref":"#191"},{"ref":"#192"}],"value":278770.47000000003},"#194":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#193","weight":-1}],"value":338453.27999999997},"#195":{"kind":"computed","op":"sum","terms":[{"ref":"#189","weight":4},{"ref":"#192","weight":-3}],"rule":"unaverage-quarter","value":2272749},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#194"},{"ref":"#195"}],"rule":"per-share-quarter","value":0.14891801954373315},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":0.25},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2021-01-01","end":"2021-04-03","value":-0.85},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2021-04-04","end":"2021-07-03","value":0.22},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2021-07-04","end":"2021-10-02","value":0.21},"#196":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":0.49},"#197":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":200574232},"#198":{"kind":"computed","op":"product","terms":[{"ref":"#196"},{"ref":"#197"}],"value":98281373.67999999},"#199":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2021-01-01","end":"2021-10-02","value":0.23},"#200":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2021-01-01","end":"2021-10-02","value":185673814},"#201":{"kind":"computed","op":"product","terms":[{"ref":"#199"},{"ref":"#200"}],"value":42704977.22},"#202":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#201","weight":-1}],"value":55576396.45999999},"#203":{"kind":"computed","op":"sum","terms":[{"ref":"#197","weight":4},{"ref":"#200","weight":-3}],"rule":"unaverage-quarter","value":245275486},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#202"},{"ref":"#203"}],"rule":"per-share-quarter","value":0.22658765197595},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":0.49},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2022-01-01","end":"2022-04-02","value":0.3},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2022-04-03","end":"2022-07-02","value":0.29},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-07-03","end":"2022-10-01","value":0.1},"#204":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":0.78},"#205":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":229726497},"#206":{"kind":"computed","op":"product","terms":[{"ref":"#204"},{"ref":"#205"}],"value":179186667.66},"#207":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-01-01","end":"2022-10-01","value":0.7},"#208":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-01-01","end":"2022-10-01","value":232131395},"#209":{"kind":"computed","op":"product","terms":[{"ref":"#207"},{"ref":"#208"}],"value":162491976.5},"#210":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#209","weight":-1}],"value":16694691.159999996},"#211":{"kind":"computed","op":"sum","terms":[{"ref":"#205","weight":4},{"ref":"#208","weight":-3}],"rule":"unaverage-quarter","value":222511803},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#210"},{"ref":"#211"}],"rule":"per-share-quarter","value":0.07502833977755327},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":0.78},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2023-01-01","end":"2023-04-01","value":0.04},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2023-04-02","end":"2023-07-01","value":0.13},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2023-07-02","end":"2023-09-30","value":0.05},"#212":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":0.37},"#213":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":220688616},"#214":{"kind":"computed","op":"product","terms":[{"ref":"#212"},{"ref":"#213"}],"value":81654787.92},"#215":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":0.23},"#216":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":220634232},"#217":{"kind":"computed","op":"product","terms":[{"ref":"#215"},{"ref":"#216"}],"value":50745873.36},"#218":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#217","weight":-1}],"value":30908914.560000002},"#219":{"kind":"computed","op":"sum","terms":[{"ref":"#213","weight":4},{"ref":"#216","weight":-3}],"rule":"unaverage-quarter","value":220851768},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#218"},{"ref":"#219"}],"rule":"per-share-quarter","value":0.1399532131433967},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":0.37},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-30","value":0.04},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2024-03-31","end":"2024-06-29","value":0.17},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-06-30","end":"2024-09-28","value":0.07},"#220":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.54},"#221":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":221370188},"#222":{"kind":"computed","op":"product","terms":[{"ref":"#220"},{"ref":"#221"}],"value":119539901.52000001},"#223":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-28","value":0.29},"#224":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-01-01","end":"2024-09-28","value":221251355},"#225":{"kind":"computed","op":"product","terms":[{"ref":"#223"},{"ref":"#224"}],"value":64162892.949999996},"#226":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#225","weight":-1}],"value":55377008.570000015},"#227":{"kind":"computed","op":"sum","terms":[{"ref":"#221","weight":4},{"ref":"#224","weight":-3}],"rule":"unaverage-quarter","value":221726687},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#226"},{"ref":"#227"}],"rule":"per-share-quarter","value":0.24975346594160772},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.54},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-29","value":0.06},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2025-03-30","end":"2025-06-28","value":0.2},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-06-29","end":"2025-09-27","value":0.11},"#228":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.68},"#229":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":222225777},"#230":{"kind":"computed","op":"product","terms":[{"ref":"#228"},{"ref":"#229"}],"value":151113528.36},"#231":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-27","value":0.37},"#232":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-01-01","end":"2025-09-27","value":222074267},"#233":{"kind":"computed","op":"product","terms":[{"ref":"#231"},{"ref":"#232"}],"value":82167478.78999999},"#234":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#233","weight":-1}],"value":68946049.57000002},"#235":{"kind":"computed","op":"sum","terms":[{"ref":"#229","weight":4},{"ref":"#232","weight":-3}],"rule":"unaverage-quarter","value":222680307},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#234"},{"ref":"#235"}],"rule":"per-share-quarter","value":0.3096189802271111},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.68},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-28","value":0.11},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2020-12-31","value":114864000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2020-12-31","value":114864000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2021-04-03","value":13800000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2021-07-03","value":251900000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2021-10-02","value":295077000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-12-31","value":265796000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-12-31","value":265796000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2022-04-02","value":118157000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2022-07-02","value":108965000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2022-10-01","value":72907000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-12-31","value":56177000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-12-31","value":56177000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2023-04-01","value":41027000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2023-07-01","value":205002000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2023-09-30","value":244245000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-12-31","value":178097000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-12-31","value":178097000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2024-03-30","value":115873000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2024-06-29","value":215056000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2024-09-28","value":274184000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-12-31","value":196589000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-12-31","value":196589000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2025-03-29","value":181333000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2025-06-28","value":365051000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2025-09-27","value":428684000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2025-12-31","value":329648000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2025-12-31","value":329648000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2026-03-28","value":135794000},"cash@FY2019":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":4,"unit":"USD","end":"2019-12-31","value":47206000},"cash@2020Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":1,"unit":"USD","end":"2020-03-28","value":92400000},"cash@2020Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":2,"unit":"USD","end":"2020-06-27","value":161100000},"cash@2020Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":3,"unit":"USD","end":"2020-09-26","value":255905000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":424414000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":424414000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2021-04-03","value":548000000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2021-07-03","value":627000000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2021-10-02","value":689751000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":750521000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":750521000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2022-04-02","value":758195000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2022-07-02","value":708900000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2022-10-01","value":562248000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":612284000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":612284000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2023-04-01","value":678374000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2023-07-01","value":633710000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2023-09-30","value":642897000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":724741000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":724741000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2024-03-30","value":720647000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2024-06-29","value":610216000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2024-09-28","value":649552000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":766969000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":766969000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2025-03-29","value":773499000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2025-06-28","value":830656000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2025-09-27","value":835785000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2025-12-31","value":951246000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2025-12-31","value":951246000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2026-03-28","value":948268000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2020-12-31","value":2607150000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2020-12-31","value":2607150000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2021-04-03","value":2720300000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2021-07-03","value":2793300000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2021-10-02","value":2845944000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-12-31","value":2978470000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-12-31","value":2978470000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2022-04-02","value":2999507000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2022-07-02","value":2981355000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2022-10-01","value":2830398000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-12-31","value":2875013000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-12-31","value":2875013000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2023-04-01","value":2925693000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2023-07-01","value":2883654000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2023-09-30","value":2883082000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-12-31","value":2946284000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-12-31","value":2946284000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2024-03-30","value":2927665000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2024-06-29","value":2862671000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2024-09-28","value":2889864000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-12-31","value":2990624000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-12-31","value":2990624000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2025-03-29","value":2984597000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2025-06-28","value":3037076000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2025-09-27","value":3035620000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2025-12-31","value":3150984000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2025-12-31","value":3150984000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2026-03-28","value":3135583000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":312982000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":312982000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":218654000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":218654000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2021-04-03","value":234600000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2021-07-03","value":263100000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2021-10-02","value":279077000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":303864000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":303864000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2022-04-02","value":319764000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2022-07-02","value":310143000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2022-10-01","value":229322000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":232410000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":232410000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2023-04-01","value":195053000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2023-07-01","value":202038000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2023-09-30","value":197882000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":239683000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":239683000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2024-03-30","value":214041000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2024-06-29","value":235440000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2024-09-28","value":248175000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2025-03-29","value":294373000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2025-06-28","value":292727000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2025-09-27","value":262465000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2025-12-31","value":323244000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2025-12-31","value":323244000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2026-03-28","value":290789000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2020-12-31","value":1803389000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2020-12-31","value":1803389000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2021-04-03","value":1513600000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2021-07-03","value":1529400000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2021-10-02","value":1543646000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2021-12-31","value":1608957000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2021-12-31","value":1608957000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2022-04-02","value":1626587000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2022-07-02","value":1759734000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2022-10-01","value":1634137000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2022-12-31","value":1651979000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2022-12-31","value":1651979000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2023-04-01","value":1695574000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2023-07-01","value":1613833000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2023-09-30","value":1602748000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2023-12-31","value":1634826000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2023-12-31","value":1634826000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2024-03-30","value":1607173000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2024-06-29","value":1505273000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2024-09-28","value":1516709000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2024-12-31","value":1566977000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2024-12-31","value":1566977000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2025-03-29","value":1545218000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2025-06-28","value":1538678000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2025-09-27","value":1512834000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2025-12-31","value":1557976000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2025-12-31","value":1557976000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2026-03-28","value":1523849000},"#236":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":0,"unit":"USD","end":"2020-12-31","value":1300256000},"#237":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":2768000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237"}],"rule":"component-sum","value":1303024000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237"}],"rule":"component-sum","value":1303024000},"#238":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":1,"unit":"USD","end":"2021-04-03","value":991800000},"#239":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":1,"unit":"USD","end":"2021-04-03","value":2100000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239"}],"rule":"component-sum","value":993900000},"#240":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":2,"unit":"USD","end":"2021-07-03","value":978500000},"#241":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":2,"unit":"USD","end":"2021-07-03","value":12100000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241"}],"rule":"component-sum","value":990600000},"#242":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":3,"unit":"USD","end":"2021-10-02","value":976118000},"#243":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":3,"unit":"USD","end":"2021-10-02","value":11992000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243"}],"rule":"component-sum","value":988110000},"#244":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":4,"unit":"USD","end":"2021-12-31","value":973124000},"#245":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":12155000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245"}],"rule":"component-sum","value":985279000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245"}],"rule":"component-sum","value":985279000},"#246":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":5,"unit":"USD","end":"2022-04-02","value":970872000},"#247":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":5,"unit":"USD","end":"2022-04-02","value":12096000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247"}],"rule":"component-sum","value":982968000},"#248":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":6,"unit":"USD","end":"2022-07-02","value":1119312000},"#249":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":6,"unit":"USD","end":"2022-07-02","value":11957000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249"}],"rule":"component-sum","value":1131269000},"#250":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":7,"unit":"USD","end":"2022-10-01","value":1067002000},"#251":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":7,"unit":"USD","end":"2022-10-01","value":11957000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251"}],"rule":"component-sum","value":1078959000},"#252":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":8,"unit":"USD","end":"2022-12-31","value":1085055000},"#253":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":14531000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253"}],"rule":"component-sum","value":1099586000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253"}],"rule":"component-sum","value":1099586000},"#254":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":9,"unit":"USD","end":"2023-04-01","value":1169114000},"#255":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":9,"unit":"USD","end":"2023-04-01","value":14570000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255"}],"rule":"component-sum","value":1183684000},"#256":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":10,"unit":"USD","end":"2023-07-01","value":1081444000},"#257":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":10,"unit":"USD","end":"2023-07-01","value":14695000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#257"}],"rule":"component-sum","value":1096139000},"#258":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":11,"unit":"USD","end":"2023-09-30","value":1080259000},"#259":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":11,"unit":"USD","end":"2023-09-30","value":14646000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259"}],"rule":"component-sum","value":1094905000},"#260":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":12,"unit":"USD","end":"2023-12-31","value":1079280000},"#261":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":15088000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261"}],"rule":"component-sum","value":1094368000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261"}],"rule":"component-sum","value":1094368000},"#262":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":13,"unit":"USD","end":"2024-03-30","value":1078266000},"#263":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":13,"unit":"USD","end":"2024-03-30","value":15585000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263"}],"rule":"component-sum","value":1093851000},"#264":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":14,"unit":"USD","end":"2024-06-29","value":959840000},"#265":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":14,"unit":"USD","end":"2024-06-29","value":14261000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265"}],"rule":"component-sum","value":974101000},"#266":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":15,"unit":"USD","end":"2024-09-28","value":959906000},"#267":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":15,"unit":"USD","end":"2024-09-28","value":14079000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267"}],"rule":"component-sum","value":973985000},"#268":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":16,"unit":"USD","end":"2024-12-31","value":950562000},"#269":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":13991000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269"}],"rule":"component-sum","value":964553000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269"}],"rule":"component-sum","value":964553000},"#270":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":17,"unit":"USD","end":"2025-03-29","value":950376000},"#271":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":17,"unit":"USD","end":"2025-03-29","value":13637000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271"}],"rule":"component-sum","value":964013000},"#272":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":18,"unit":"USD","end":"2025-06-28","value":949064000},"#273":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":18,"unit":"USD","end":"2025-06-28","value":13412000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273"}],"rule":"component-sum","value":962476000},"#274":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":19,"unit":"USD","end":"2025-09-27","value":947744000},"#275":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":19,"unit":"USD","end":"2025-09-27","value":13413000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275"}],"rule":"component-sum","value":961157000},"#276":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":20,"unit":"USD","end":"2025-12-31","value":943547000},"#277":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":20,"unit":"USD","end":"2025-12-31","value":13261000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277"}],"rule":"component-sum","value":956808000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277"}],"rule":"component-sum","value":956808000},"#278":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":20,"unit":"USD","end":"2026-03-28","value":942756000},"#279":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":20,"unit":"USD","end":"2026-03-28","value":11053000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279"}],"rule":"component-sum","value":953809000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2021-10-02","value":1302298000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2019-12-31","value":164009000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2020-03-28","value":134222000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2020-06-27","value":162288000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2020-09-26","value":181584000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2020-12-31","value":209261000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2020-12-31","value":209261000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2021-04-03","value":1206659000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2021-07-03","value":1263996000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2021-12-31","value":1369513000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2021-12-31","value":1369513000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2022-04-02","value":1372920000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2022-07-02","value":1221621000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2022-10-01","value":1196261000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2022-12-31","value":1223034000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2022-12-31","value":1223034000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2023-04-01","value":1230119000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2023-07-01","value":1269821000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2023-09-30","value":1280334000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2023-12-31","value":1311458000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2023-12-31","value":1311458000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2024-03-30","value":1320492000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2024-06-29","value":1357398000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2024-09-28","value":1373155000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2024-12-31","value":1423647000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2024-12-31","value":1423647000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2025-03-29","value":1439379000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2025-06-28","value":1498398000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2025-09-27","value":1522786000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2025-12-31","value":1593008000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2025-12-31","value":1593008000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2026-03-28","value":1611734000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":93957000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":-97800000},"#280":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-06-27","value":72800000},"#281":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":-97800000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281","weight":-1}],"rule":"quarter-from-ytd","value":170600000},"#282":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-26","value":226435000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#280","weight":-1}],"rule":"quarter-from-ytd","value":153635000},"#283":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":213841000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#282","weight":-1}],"rule":"quarter-from-ytd","value":-12594000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":213841000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":-131644000},"#284":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-07-03","value":123389000},"#285":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":-131644000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":255033000},"#286":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":199163000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#284","weight":-1}],"rule":"quarter-from-ytd","value":75774000},"#287":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":189387000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#286","weight":-1}],"rule":"quarter-from-ytd","value":-9776000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":189387000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":-56940000},"#288":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-07-02","value":63676000},"#289":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":-56940000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":120616000},"#290":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":143664000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":79988000},"#291":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":115944000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#290","weight":-1}],"rule":"quarter-from-ytd","value":-27720000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":115944000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":-90882000},"#292":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-07-01","value":166516000},"#293":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":-90882000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293","weight":-1}],"rule":"quarter-from-ytd","value":257398000},"#294":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":216937000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#292","weight":-1}],"rule":"quarter-from-ytd","value":50421000},"#295":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":184540000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#294","weight":-1}],"rule":"quarter-from-ytd","value":-32397000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":184540000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":-77204000},"#296":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-06-29","value":209839000},"#297":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":-77204000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":287043000},"#298":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-28","value":275762000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#296","weight":-1}],"rule":"quarter-from-ytd","value":65923000},"#299":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":212068000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#298","weight":-1}],"rule":"quarter-from-ytd","value":-63694000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":212068000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":-5850000},"#300":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-06-28","value":188362000},"#301":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":-5850000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":194212000},"#302":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":282977000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#300","weight":-1}],"rule":"quarter-from-ytd","value":94615000},"#303":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":256034000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#302","weight":-1}],"rule":"quarter-from-ytd","value":-26943000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":256034000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-28","value":-150637000},"#304":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":25019000},"#305":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1658000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305"}],"rule":"component-sum","value":26677000},"#306":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":3900000},"#307":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-28","value":400000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307"}],"rule":"component-sum","value":4300000},"#308":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-06-27","value":9900000},"#309":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#306","weight":-1}],"rule":"quarter-from-ytd","value":6000000},"#310":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-06-27","value":800000},"#311":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":400000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#311"}],"rule":"component-sum","value":6400000},"#312":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-26","value":13690000},"#313":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#308","weight":-1}],"rule":"quarter-from-ytd","value":3790000},"#314":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-26","value":1091000},"#315":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#310","weight":-1}],"rule":"quarter-from-ytd","value":291000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#315"}],"rule":"component-sum","value":4081000},"#316":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":14221000},"#317":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#312","weight":-1}],"rule":"quarter-from-ytd","value":531000},"#318":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1360000},"#319":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#314","weight":-1}],"rule":"quarter-from-ytd","value":269000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#319"}],"rule":"component-sum","value":800000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#318"}],"rule":"component-sum","value":15581000},"#320":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":4797000},"#321":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-04-03","value":239000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321"}],"rule":"component-sum","value":5036000},"#322":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-07-03","value":9854000},"#323":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#320","weight":-1}],"rule":"quarter-from-ytd","value":5057000},"#324":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-07-03","value":528000},"#325":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":289000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#325"}],"rule":"component-sum","value":5346000},"#326":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":19098000},"#327":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#322","weight":-1}],"rule":"quarter-from-ytd","value":9244000},"#328":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-10-02","value":818000},"#329":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#324","weight":-1}],"rule":"quarter-from-ytd","value":290000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#329"}],"rule":"component-sum","value":9534000},"#330":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":26222000},"#331":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#326","weight":-1}],"rule":"quarter-from-ytd","value":7124000},"#332":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":914000},"#333":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#328","weight":-1}],"rule":"quarter-from-ytd","value":96000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#333"}],"rule":"component-sum","value":7220000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#332"}],"rule":"component-sum","value":27136000},"#334":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":7329000},"#335":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-04-02","value":0},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335"}],"rule":"component-sum","value":7329000},"#336":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-07-02","value":15855000},"#337":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#334","weight":-1}],"rule":"quarter-from-ytd","value":8526000},"#338":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-07-02","value":0},"#339":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#335","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#339"}],"rule":"component-sum","value":8526000},"#340":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":23533000},"#341":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#336","weight":-1}],"rule":"quarter-from-ytd","value":7678000},"#342":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-10-01","value":0},"#343":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#338","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#343"}],"rule":"component-sum","value":7678000},"#344":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":29625000},"#345":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#340","weight":-1}],"rule":"quarter-from-ytd","value":6092000},"#346":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":0},"#347":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#342","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#347"}],"rule":"component-sum","value":6092000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#346"}],"rule":"component-sum","value":29625000},"#348":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":6239000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#348"}],"rule":"component-sum","value":6239000},"#349":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-07-01","value":15703000},"#350":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#348","weight":-1}],"rule":"quarter-from-ytd","value":9464000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#350"}],"rule":"component-sum","value":9464000},"#351":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":22623000},"#352":{"kind":"computed","op":"sum","terms":[{"ref":"#351"},{"ref":"#349","weight":-1}],"rule":"quarter-from-ytd","value":6920000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#352"}],"rule":"component-sum","value":6920000},"#353":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":28947000},"#354":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":6324000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#354"}],"rule":"component-sum","value":6324000},"#355":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2047000},"#356":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#355"},{"ref":"#356"}],"rule":"component-sum","value":30994000},"#357":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":5422000},"#358":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-30","value":510000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#358"}],"rule":"component-sum","value":5932000},"#359":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-06-29","value":9685000},"#360":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":4263000},"#361":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-06-29","value":1021000},"#362":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#358","weight":-1}],"rule":"quarter-from-ytd","value":511000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#362"}],"rule":"component-sum","value":4774000},"#363":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-28","value":16153000},"#364":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":6468000},"#365":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-28","value":1399000},"#366":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":378000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#366"}],"rule":"component-sum","value":6846000},"#367":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":22371000},"#368":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#363","weight":-1}],"rule":"quarter-from-ytd","value":6218000},"#369":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1918000},"#370":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":519000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#370"}],"rule":"component-sum","value":6737000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#369"}],"rule":"component-sum","value":24289000},"#371":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":5517000},"#372":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":595000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#372"}],"rule":"component-sum","value":6112000},"#373":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-06-28","value":12423000},"#374":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#371","weight":-1}],"rule":"quarter-from-ytd","value":6906000},"#375":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-06-28","value":1159000},"#376":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#372","weight":-1}],"rule":"quarter-from-ytd","value":564000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#376"}],"rule":"component-sum","value":7470000},"#377":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":19822000},"#378":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":7399000},"#379":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-27","value":1579000},"#380":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#375","weight":-1}],"rule":"quarter-from-ytd","value":420000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#380"}],"rule":"component-sum","value":7819000},"#381":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":28715000},"#382":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#377","weight":-1}],"rule":"quarter-from-ytd","value":8893000},"#383":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1957000},"#384":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":378000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#384"}],"rule":"component-sum","value":9271000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#383"}],"rule":"component-sum","value":30672000},"#385":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-28","value":7132000},"#386":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-28","value":152000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#386"}],"rule":"component-sum","value":7284000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":2436135},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2020-01-01","end":"2020-03-28","value":1204555},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2020-03-29","end":"2020-06-27","value":1552407},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2020-06-28","end":"2020-09-26","value":2233657},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#189","weight":4},{"ref":"#192","weight":-3}],"rule":"unaverage-quarter","value":2272749},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":2468895},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2021-01-01","end":"2021-04-03","value":57377822},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2021-04-04","end":"2021-07-03","value":244203652},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2021-07-04","end":"2021-10-02","value":243783501},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#197","weight":4},{"ref":"#200","weight":-3}],"rule":"unaverage-quarter","value":245275486},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":200574232},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2022-01-01","end":"2022-04-02","value":243143149},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2022-04-03","end":"2022-07-02","value":228642982},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-07-03","end":"2022-10-01","value":222006615},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#205","weight":4},{"ref":"#208","weight":-3}],"rule":"unaverage-quarter","value":222511803},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":229726497},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2023-01-01","end":"2023-04-01","value":220501177},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2023-04-02","end":"2023-07-01","value":220503544},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2023-07-02","end":"2023-09-30","value":220863228},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#213","weight":4},{"ref":"#216","weight":-3}],"rule":"unaverage-quarter","value":220851768},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":220688616},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2024-01-01","end":"2024-03-30","value":221076443},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2024-03-31","end":"2024-06-29","value":221259232},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-06-30","end":"2024-09-28","value":221436206},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#221","weight":4},{"ref":"#224","weight":-3}],"rule":"unaverage-quarter","value":221726687},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":221370188},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2025-01-01","end":"2025-03-29","value":221851399},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2025-03-30","end":"2025-06-28","value":221834188},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-06-29","end":"2025-09-27","value":222420881},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#229","weight":4},{"ref":"#232","weight":-3}],"rule":"unaverage-quarter","value":222680307},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":222225777},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2026-01-01","end":"2026-03-28","value":222423409},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2020-12-31","value":2772900},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2020-12-31","value":2772900},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2021-04-03","value":231120757},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2021-07-03","value":231101257},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2021-10-02","value":231967140},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2021-12-31","value":233056799},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2021-12-31","value":233056799},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2022-04-02","value":229379957},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2022-07-02","value":215687086},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2022-10-01","value":211276558},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2022-12-31","value":211862781},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2022-12-31","value":211862781},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2023-04-01","value":212775069},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2023-07-01","value":213006423},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2023-09-30","value":213689808},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2023-12-31","value":214165676},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2023-12-31","value":214165676},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2024-03-30","value":214716389},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2024-06-29","value":215071798},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2024-09-28","value":215412560},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2024-12-31","value":215778520},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2024-12-31","value":215778520},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2025-03-29","value":216204137},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2025-06-28","value":216550880},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2025-09-27","value":217051108},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2025-12-31","value":217356414},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2025-12-31","value":217356414},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2026-03-28","value":217662403},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":195330000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":228220000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":203283000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-4081000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":157600000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-4300000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":216401000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":44.41833137485312},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-9271000},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":7.403055229142186},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-6.109283196239718},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":164200000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":185100000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-6400000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":44.5},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":15.863636363636363},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":8.501363636363637},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":149554000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":189243000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-102100000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":67280000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":634714000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-26677000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":44.108965225749714},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":13.461268397766704},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":1.1620503241551854},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":11976000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":47.287792057375775},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":15.699044479586611},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":6.770162817114729},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-13394000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":218861000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-800000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":45.05404721171624},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":16.048070947993466},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":7.594611389423777},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.9410301206472327},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":1188160000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":198260000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":750850000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-15581000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":45.35413444337573},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":14.227977546315865},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":4.946527423972072},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.9410301206472327},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":1188160000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":57532000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-136680000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":254662000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-5036000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":47.823473291004085},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":23.836668530908025},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":11.026040560707973},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":2.3358908780903667},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":980100000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":249687000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":283471000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-5346000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":46.105339414195626},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":22.213532662682276},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":14.493087684058592},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":2.3831242873432155},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":738700000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":66240000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":272830000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-9534000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":46.33282376562928},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":22.187300355936845},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":14.351841288673908},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":2.471543695825883},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":693033000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-16996000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":272857000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-7220000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":46.93900137633554},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":22.568497524014926},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":18.082778778892404},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.4699240449674855},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":719483000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":162251000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":1083820000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-27136000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":46.781624118807756},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":22.683361463952618},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":14.533162504619082},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.4699240449674855},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":719483000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":260103000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-64269000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":304040000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-7329000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":46.385518686351894},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":25.927008721921744},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":18.03634946157969},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":2.3711080671995597},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":864811000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":112090000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":296694000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-8526000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":47.407383299703085},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":25.72288342237421},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":16.58814045593603},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":2.285719813118465},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":1022304000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":72310000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":204927000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-7678000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":43.94557767657288},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":16.4473818328597},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":9.413007049460385},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":2.451783954439609},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":1006052000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":-33812000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":222902000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-6092000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":42.280290538948975},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":13.926484841697977},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":6.16603659925782},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":2.6344993761025775},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":1043409000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":86319000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":1028563000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-29625000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":45.43175135602404},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":21.73085586271132},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":13.647522022073819},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":2.6344993761025775},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":1043409000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":285980000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-97121000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":182289000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-6239000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":46.584592835116304},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":13.251894011497317},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":4.002170023223055},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":3.477895751411155},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":1142657000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":247934000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":220568000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-9464000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":48.144373163858745},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":22.210035162215256},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":10.387489728189376},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":3.136588166582524},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":891137000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":43501000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":191395000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-6920000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":47.847973709056575},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":13.12232188248965},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":5.350788002033554},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":3.248890753075065},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":850660000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":-38721000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":222978000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-6324000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":32.187424812097575},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":19.927173222153993},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":11.14522621907645},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":3.023748033861392},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":916271000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":153546000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"operatingIncome@FY2023","weight":-1}],"value":817230000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-30994000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":43.271009580312196},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":17.655463438030253},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":8.130065736176661},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":3.023748033861392},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":916271000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":181755000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-83136000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":181710000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-5932000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":45.330692622160335},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":14.517168542920182},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":4.62908514411791},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":3.366864292355203},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":977978000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":282269000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":216368000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-4774000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":46.914656830512705},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":23.91936510392309},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":13.214460271525672},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":2.591811077132178},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":759045000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":59077000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":194153000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-6846000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":45.65692163695407},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":14.68389807047533},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":7.250987612548282},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":2.6173143950841142},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":699801000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":-70431000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":250588000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-6737000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":46.86814950699381},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":23.385156309714898},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":16.734082397003746},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":2.4505211162303264},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":767964000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":187779000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"operatingIncome@FY2024","weight":-1}],"value":842819000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-24289000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":46.30783772629673},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":19.854108858260602},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":11.283218239530775},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":2.4505211162303264},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":767964000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-11962000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-6112000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":45.993943393010866},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":14.643791977836141},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":6.263300719713688},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":2.627615304392726},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":782680000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":186742000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-7470000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":49.21646311952818},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":23.825862891893607},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":14.952787522154317},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":2.8376473642677307},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":597425000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":86796000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-7819000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":47.762507366904586},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":16.801863008316417},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":9.833999083229651},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":3.1843674394681196},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":532473000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":-36214000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":262072000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":40.74132379248658},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":24.988336314847942},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":19.580679785330947},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":2.9428110034525004},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":627160000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":225362000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"operatingIncome@FY2025","weight":-1}],"value":888905000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-30672000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":48.00495475224011},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":20.785898561250452},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":13.507046709233572},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":2.9428110034525004},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":627160000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":248089000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-157921000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":212728000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-7284000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":46.51001504607862},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":16.64785906839697},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":9.15263933295718},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":3.2610174387614386},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":818015000},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":9.17314863418525},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-59.9882491186839},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":74.63636363636364},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":66.62093235628215},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-5.137745590683473},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":22.647880630841602},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-40.87772869605787},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":68.51589640581524},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":18.89203249064525},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-4.823133788328107},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":11.574525215545222},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-15.657798567460897},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":28.061645996164646},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":29.482156180815196},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-13.056489823027645},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":6.568498237625329},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-46.218163475082804},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":87.44141100291667},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":19.74589657927228},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-13.904958900272563},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":15.471377960848484},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-39.110124242010826},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":99.2531461744839},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":25.96003849381946},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-21.533593212565926},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":17.85640249294888},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-5.227210159018707},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":62.329816457111576},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":35.5232139349093},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-10.36536672629696},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":20.082965365747157},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-61.877390132280105},"#387":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":1512285000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#387"}],"scale":100,"value":86.16259501350605},"#388":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":1512285000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#388"}],"scale":100,"value":86.16259501350605},"#389":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":2200559000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#389"}],"scale":100,"value":45.16579650897795},"#390":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":2254596000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#390"}],"scale":100,"value":43.936918188447066},"#391":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":2290408000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#391"}],"scale":100,"value":43.141222000621724},"#392":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":2354792000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#392"}],"scale":100,"value":41.84144501934778},"#393":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":2354792000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#393"}],"scale":100,"value":41.84144501934778},"#394":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":2355888000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#394"}],"scale":100,"value":41.72388500641796},"#395":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":2352890000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#395"}],"scale":100,"value":48.07997823952671},"#396":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":2275220000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#396"}],"scale":100,"value":47.422183349302486},"#397":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":2322620000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#397"}],"scale":100,"value":47.342483919022484},"#398":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":2322620000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#398"}],"scale":100,"value":47.342483919022484},"#399":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":2413803000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#399"}],"scale":100,"value":49.03813608649919},"#400":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":2365960000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#400"}],"scale":100,"value":46.3295660112597},"#401":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":2375239000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#401"}],"scale":100,"value":46.09662438179905},"#402":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":2405826000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#402"}],"scale":100,"value":45.4882439544672},"#403":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":2405826000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#403"}],"scale":100,"value":45.4882439544672},"#404":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":2414343000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#404"}],"scale":100,"value":45.30636284902352},"#405":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":2331499000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#405"}],"scale":100,"value":41.78003078706017},"#406":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":2347140000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#406"}],"scale":100,"value":41.496672546162564},"#407":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":2388200000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#407"}],"scale":100,"value":40.38828406331128},"#408":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":2388200000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#408"}],"scale":100,"value":40.38828406331128},"#409":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":2403392000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#409"}],"scale":100,"value":40.11051880009586},"#410":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":2460874000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#410"}],"scale":100,"value":39.11114506472091},"#411":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":2483943000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#411"}],"scale":100,"value":38.69480901936961},"#412":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":2549816000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#412"}],"scale":100,"value":37.52459000963207},"#413":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":2549816000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#413"}],"scale":100,"value":37.52459000963207},"#414":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":2565543000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#414"}],"scale":100,"value":37.177665702738175},"#415":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":43302000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#415"},{"ref":"totalAssets@2020Q4"}],"scale":100,"value":1.6608940797422473},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"totalAssets@FY2020"}],"scale":100,"value":1.6608940797422473},"#416":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":90567000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#416"},{"ref":"totalAssets@2021Q1"}],"scale":100,"value":3.329301915229938},"#417":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":124680000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#417"},{"ref":"totalAssets@2021Q2"}],"scale":100,"value":4.463537751047149},"#418":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":159803000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#418"},{"ref":"totalAssets@2021Q3"}],"scale":100,"value":5.615114000837684},"#419":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":203725000},"#420":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":2792810000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#419"},{"ref":"#420"}],"scale":100,"value":7.294624410539923},"#421":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":2792810000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#421"}],"scale":100,"value":7.294624410539923},"#422":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":240890000},"#423":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":2859903500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#422"},{"ref":"#423"}],"scale":100,"value":8.423011475736857},"#424":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":254334000},"#425":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":2887327500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#424"},{"ref":"#425"}],"scale":100,"value":8.808630125955577},"#426":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":-93418000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#426"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":-26.510209004356035},"#427":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":227100000},"#428":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":2838171000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#427"},{"ref":"#428"}],"scale":100,"value":8.001632036970289},"#429":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":179347000},"#430":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":2926741500},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#429"},{"ref":"#430"}],"scale":100,"value":6.1278729262560425},"#431":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":2926741500},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#431"}],"scale":100,"value":6.1278729262560425},"#432":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":113725000},"#433":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":2962600000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#432"},{"ref":"#433"}],"scale":100,"value":3.8386889894012017},"#434":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":76918000},"#435":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":2932504500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#434"},{"ref":"#435"}],"scale":100,"value":2.6229456766392003},"#436":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":65619000},"#437":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":2856740000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#436"},{"ref":"#437"}],"scale":100,"value":2.296988875431436},"#438":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":80687000},"#439":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":2910648500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#438"},{"ref":"#439"}],"scale":100,"value":2.772131365226684},"#440":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":2910648500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#440"}],"scale":100,"value":2.772131365226684},"#441":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":82117000},"#442":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":2926679000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#441"},{"ref":"#442"}],"scale":100,"value":2.805808221537107},"#443":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":90245000},"#444":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":2873162500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#443"},{"ref":"#444"}],"scale":100,"value":3.1409640074308363},"#445":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":94958000},"#446":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":2886473000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#445"},{"ref":"#446"}],"scale":100,"value":3.2897588163824847},"#447":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":118655000},"#448":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":2968454000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#447"},{"ref":"#448"}],"scale":100,"value":3.9971985417324976},"#449":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":2968454000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#449"}],"scale":100,"value":3.9971985417324976},"#450":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":123148000},"#451":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":2956131000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#450"},{"ref":"#451"}],"scale":100,"value":4.165850566162325},"#452":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":130366000},"#453":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":2949873500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#452"},{"ref":"#453"}],"scale":100,"value":4.419375949511055},"#454":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":-87658000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#454"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":-6.25327259212124},"#455":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":137893000},"#456":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":2962742000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#455"},{"ref":"#456"}],"scale":100,"value":4.654235839637741},"#457":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":151570000},"#458":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":3070804000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#457"},{"ref":"#458"}],"scale":100,"value":4.935840906811376},"#459":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":3070804000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#459"}],"scale":100,"value":4.935840906811376},"#460":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":160596000},"#461":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":3060090000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#460"},{"ref":"#461"}],"scale":100,"value":5.248080938795917},"#462":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":158765000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#462"}],"scale":100,"value":5.368311655591597},"#463":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":186635000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#415"},{"ref":"#463"}],"scale":100,"value":23.201435957885714},"#464":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":186635000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#464"}],"scale":100,"value":23.201435957885714},"#465":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":670440500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#416"},{"ref":"#465"}],"scale":100,"value":13.508581298414999},"#466":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-200324000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#466"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-48.80475564001364},"#467":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":713142000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#417"},{"ref":"#467"}],"scale":100,"value":17.483194090377513},"#468":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":741941000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#418"},{"ref":"#468"}],"scale":100,"value":21.538505083288296},"#469":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":789387000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#419"},{"ref":"#469"}],"scale":100,"value":25.808000385108954},"#470":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":789387000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#470"}],"scale":100,"value":25.808000385108954},"#471":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":1289789500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#422"},{"ref":"#471"}],"scale":100,"value":18.676691041445135},"#472":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":1242808500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#424"},{"ref":"#472"}],"scale":100,"value":20.46445610888564},"#473":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":1249279500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#427"},{"ref":"#473"}],"scale":100,"value":18.178478074762296},"#474":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-115899000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#474"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-29.015226240605642},"#475":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":1296273500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#429"},{"ref":"#475"}],"scale":100,"value":13.83558330861504},"#476":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":1296273500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#476"}],"scale":100,"value":13.83558330861504},"#477":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":1301519500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#432"},{"ref":"#477"}],"scale":100,"value":8.737863704692861},"#478":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":1245721000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#434"},{"ref":"#478"}],"scale":100,"value":6.1745768113405815},"#479":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":1238297500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#436"},{"ref":"#479"}],"scale":100,"value":5.2991304593605335},"#480":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":1267246000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#438"},{"ref":"#480"}],"scale":100,"value":6.367114198821697},"#481":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":1267246000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#481"}],"scale":100,"value":6.367114198821697},"#482":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":1275305500},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#441"},{"ref":"#482"}],"scale":100,"value":6.439006183224333},"#483":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":1313609500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#443"},{"ref":"#483"}],"scale":100,"value":6.870002082049497},"#484":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":1326744500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#445"},{"ref":"#484"}],"scale":100,"value":7.157218288826522},"#485":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":1367552500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#447"},{"ref":"#485"}],"scale":100,"value":8.676449350207761},"#486":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1367552500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#486"}],"scale":100,"value":8.676449350207761},"#487":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1379935500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#450"},{"ref":"#487"}],"scale":100,"value":8.924185224599265},"#488":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":1427898000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#452"},{"ref":"#488"}],"scale":100,"value":9.129923846101052},"#489":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1447970500},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#455"},{"ref":"#489"}],"scale":100,"value":9.52319125286047},"#490":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-24963000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#490"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-10.177887771285988},"#491":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":1508327500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#457"},{"ref":"#491"}],"scale":100,"value":10.048878642072097},"#492":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":1508327500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#492"}],"scale":100,"value":10.048878642072097},"#493":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":1525556500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#460"},{"ref":"#493"}],"scale":100,"value":10.527043737809777},"#494":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":141957000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#494"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":19.354825515205643},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":164163000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#495"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":96.4529964747356},"#496":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":144422000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#496"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":65.64636363636365},"#497":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":126139000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#497"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":56.19039134017862},"#498":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":91687000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#498"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":35.16981334724469},"#499":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":526392000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#499"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":60.131459603702076},"#500":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":76097000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#500"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":22.758798072753272},"#501":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":35020000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#501"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":9.609738160703806},"#502":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":-105357000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#502"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":-30.04842794560555},"#503":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":19502000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#503"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":7.53068923839717},"#504":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-321684000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#504"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-24.4787449700792},"#505":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":2433000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#505"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":1.1578216012487097},"#506":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":850000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#506"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":0.2997781641585151},"#507":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":7265000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#507"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":3.2977158835064246},"#508":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":48606000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#508"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":17.454725660665993},"#509":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":59154000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#509"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":5.960389016294987},"#510":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":16272000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#510"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":7.654926165151088},"#511":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":15210000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#511"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":5.348232903060213},"#512":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":16767000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#512"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":7.367875237839949},"#513":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":22300000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#513"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":6.818008102117257},"#514":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":70549000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#514"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":6.708691277912071},"#515":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":26375000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#515"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":11.525469649232445},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2018-12-31","value":153521000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2019-12-31","value":164009000}},"quality":[{"metric":"totalAssets","periodKey":"2020Q4","rule":"accounting-identity","severity":"warning","message":"Assets 2.6072e+9 ≠ liabilities + mezzanine + equity 2.0127e+9 (22.80% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"totalAssets","periodKey":"FY2020","rule":"accounting-identity","severity":"warning","message":"Assets 2.6072e+9 ≠ liabilities + mezzanine + equity 2.0127e+9 (22.80% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"dilutedShares","periodKey":"FY2019","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 1.218e+5 against net income 8.523e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2020Q2","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 1.708e+5 against net income 1.870e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2020Q3","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 1.564e+5 against net income 1.520e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2020Q4","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 3.385e+5 against net income 1.980e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"FY2020","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 6.172e+5 against net income 4.330e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2021Q1","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -4.877e+7 against net income 3.687e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"FY2021","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 9.828e+7 against net income 2.037e+8 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"interestExpense","periodKey":"FY2019","rule":"impossible-sign","severity":"error","message":"Interest expense reports -1.2100e+5, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"FY2020","rule":"impossible-sign","severity":"error","message":"Interest expense reports -2.5300e+5, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"FY2021","rule":"impossible-sign","severity":"error","message":"Interest expense reports -3.8000e+4, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"dilutedShares","periodKey":"2021Q1","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 8 of 11 period(s), by up to 175.6% — this issuer means something different by it, so the missing periods are left empty rather than inferred."},{"metric":"operatingExpenses","periodKey":"2025Q4","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 29 of 32 period(s), by up to 11.1% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}