{"schemaVersion":2,"ticker":"HNI","company":{"ticker":"HNI","name":"HNI CORP","exchange":"NYSE","cik":48287,"sic":"2522","sicDescription":"Office Furniture (No Wood)","fiscalYearEnd":"0102"},"updatedAt":"2026-09-11T02:29:41.391Z","filingsThrough":"Q2 2027","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025","FY2026"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025","2026"],"series":{"cash":[39538000,87374000,99096000,72812000,41782000,65030000,34144000,28548000,36312000,23348000,76819000,52073000,116120000,52300000,17400000,28900000,20200000,209200000],"revenue":[2429631000,1623327000,1686728000,1833450000,2004003000,2059964000,2222695000,2304419000,2203489000,2175882000,2257895000,2246947000,1955400000,2184400000,2361800000,2434000000,2526400000,2839000000],"costOfRevenue":[1611750000,1060526000,1101112000,1194387000,1314776000,1344672000,1438495000,1457021000,1368476000,1391894000,1422857000,1413185000,1234200000,1427000000,1526900000,1485700000,1493000000,1662900000],"grossProfit":[817881000,562801000,585616000,639063000,689227000,715292000,784200000,847398000,835013000,783988000,835038000,833762000,721100000,757400000,834900000,948300000,1033400000,1176100000],"operatingIncome":[92364000,8582000,57910000,81487000,87627000,105987000,112849000,163676000,133692000,76690000,128173000,151342000,61400000,85400000,155200000,90300000,206500000,126000000],"operatingExpenses":[725517000,575319000,559006000,586576000,635500000,641545000,718974000,722590000,713893000,748082000,746900000,723394000,700000000,717800000,784400000,872500000,891000000,1024300000],"pretaxIncome":[76671000,-3083000,46478000,70159000,77604000,96707000,104931000,157170000,128911000,70612000,118725000,142714000,54400000,78300000,146400000,64800000,179300000,90800000],"interestExpense":[16865000,12080000,11903000,11951000,10865000,9906000,8336000,6901000,5086000,6078000,9448000,8628000,6990000,7153000,null,null,null,null],"netIncome":[45450000,-6442000,26941000,45986000,48967000,63683000,61471000,105436000,85577000,89795000,93377000,110505000,41900000,59800000,123900000,49200000,139500000,54200000],"dilutedEps":[0.59,-0.14,0.59,1.01,1.07,1.39,1.35,2.32,1.88,2,2.11,2.54,0.98,1.36,2.94,1.09,2.88,1.11],"currentAssets":[417841000,360271000,408161000,431504000,402375000,433228000,455559000,438370000,433041000,488880000,531883000,528834000,495735000,523500000,469200000,535900000,522200000,1411900000],"totalAssets":[1165629000,994326000,997880000,1051722000,1077066000,1134705000,1239334000,1263925000,1330234000,1391550000,1401844000,1452512000,1418000000,1497900000,1414500000,1928800000,1875100000,4885000000],"currentLiabilities":[373625000,300142000,361351000,382270000,389171000,411584000,457333000,435900000,463473000,489703000,434308000,478705000,439028000,506400000,395100000,463700000,477500000,1139300000],"totalLiabilities":[716638000,574701000,589424000,632400000,656406000,698288000,824833000,786626000,829225000,876973000,838585000,868112000,827287000,907900000,797700000,1167000000,1034700000,3049500000],"totalDebt":[321794000,200000000,200000000,180437000,154586000,150455000,197791000,190477000,214017000,276648000,250034000,175229000,175365000,177800000,190100000,435800000,344600000,1293100000],"equity":[448991000,419625000,408456000,419322000,420660000,436417000,414501000,477299000,501009000,514577000,563259000,584400000,590700000,590000000,616800000,761800000,840400000,1835600000],"operatingCashFlow":[174369000,193205000,94384000,134278000,144777000,165002000,167796000,173352000,223362000,133149000,186430000,219380000,214500000,131600000,81200000,267500000,226700000,276300000],"dilutedShares":[44433945000,null,45808704,45694278,45819979,45956280,45578872,45440653,45502219,44840000,44328000,43495000,43000000,44000000,42200000,45400000,48500000,48900000],"capex":[71496000,17554000,26722000,31143000,60270000,78895000,112713000,114966000,119584000,127391000,71744000,72944000,51300000,79600000,76800000,80100000,55200000,69800000],"sharesOutstanding":[null,45093379,44840701,44855207,44950703,44981865,44165676,44158256,44079000,43354000,43582000,42595000,42919000,42600000,41400000,46900000,47200000,71300000],"depreciationAndAmortization":[70155000,74867000,58630000,46287000,43360000,46621000,56722000,57564000,68947000,72872000,74788000,77427000,77700000,83100000,84200000,94900000,107800000,107100000],"netDebt":[282256000,112626000,100904000,107625000,112804000,85425000,163647000,161929000,177705000,253300000,173215000,123156000,59245000,125500000,172700000,406900000,324400000,1083900000],"ebit":[93536000,8997000,58381000,82110000,88469000,106613000,113267000,164071000,133997000,76690000,128173000,151342000,61390000,85453000,null,null,null,null],"ebitda":[163691000,83864000,117011000,128397000,131829000,153234000,169989000,221635000,202944000,149562000,202961000,228769000,139090000,168553000,null,null,null,null],"operatingMargin":[3.801564928995391,0.5286673603038697,3.4332743631456877,4.444462625105675,4.372598244613406,5.145089914192675,5.077124841689931,7.102701375053755,6.067286925416918,3.5245477466149358,5.6766590120444045,6.735450368878304,3.140022501789915,3.9095403772202895,6.571259209077822,3.7099424815119146,8.17368587713743,4.438182458612188],"netMargin":[1.8706544327101522,-0.39683933058465737,1.5972344088673456,2.508167662057869,2.4434594159789182,3.0914617925361805,2.7656066171921925,4.575383209390306,3.883704434195043,4.1268322454986075,4.135577606576037,4.918006521738163,2.142784085097678,2.737593847280718,5.245998814463545,2.0213640098603123,5.521690943635212,1.9091229306093693],"currentRatio":[1.1183432586149213,1.200335174683983,1.1295416368018907,1.128793784497868,1.0339285301319985,1.0525870782148965,0.9961209884263764,1.0056664372562514,0.9343392171712268,0.9983193895075179,1.2246677473129668,1.1047179369340199,1.129164882422078,1.0337677725118484,1.1875474563401671,1.1557041190424844,1.0936125654450262,1.2392697270253665],"grossMargin":[33.6627660743545,34.669601380375,34.71905369449016,34.855763724126646,34.392513384461,34.72351944014556,35.28149386218082,36.7727396797197,37.89503827793104,36.03081417098905,36.983030654658435,37.10643820259223,36.87736524496267,34.67313678813404,35.35015666017444,38.960558751027115,40.90405319822673,41.42655864741106],"freeCashFlow":[102873000,175651000,67662000,103135000,84507000,86107000,55083000,58386000,103778000,5758000,114686000,146436000,163200000,52000000,4400000,187400000,171500000,206500000],"totalCosts":[2337267000,1614745000,1628818000,1751963000,1916376000,1953977000,2109846000,2140743000,2069797000,2099192000,2129722000,2095605000,1894000000,2099000000,2206600000,2343700000,2319900000,2713000000],"capexOutflow":[-71496000,-17554000,-26722000,-31143000,-60270000,-78895000,-112713000,-114966000,-119584000,-127391000,-71744000,-72944000,-51300000,-79600000,-76800000,-80100000,-55200000,-69800000],"fcfMargin":[4.234099746010814,10.82043235897635,4.011435157298628,5.625187488068941,4.216909854925366,4.180024505282617,2.478207761298784,2.5336538190320423,4.709712642087163,0.2646283208372513,5.07933274133651,6.51710966035247,8.346118441239645,2.3805163889397547,0.18629858582437123,7.699260476581758,6.788315389487017,7.273687918281086],"debtToCapital":[41.74886641540767,32.27758725035304,32.87008427889609,30.08491744183914,26.87302475810349,25.636765768344716,32.30337812677611,28.52408592102741,29.931359139387936,34.96451704635218,30.743409816634347,23.06770805222023,22.891660629319965,23.157072154206826,23.55930102862808,36.38944555778223,29.080168776371305,41.33026496627992],"returnOnAssets":[3.8991823298836934,-0.5964939084379073,2.7046399820098923,4.487310219252323,4.600458101041531,5.75855276156528,5.178600688531233,8.423898605777508,6.597668068919446,6.598245856394189,6.685558857790917,7.742902427027322,2.9193398250904368,4.1016495764600975,8.508446641944788,2.9431998325008224,7.33457767028576,1.6035265750506649],"returnOnEquity":[10.012115871792048,-1.48327914751743,6.506851382896118,11.110708426655457,11.659059360795826,14.860508449065838,14.448160692334632,23.645660461986992,17.494899356848766,17.68338673435829,17.326754719641947,19.257462364691953,7.131307973789465,10.129584144998729,20.533642691415313,7.137675903090092,17.413556360004993,4.0508221225710015],"revenueGrowth":[null,-33.18627396505889,3.90562098702234,8.698616492997102,9.302298944612609,2.792460889529602,7.8997011598261,3.676797761276296,-4.379845852685649,-1.2528766878346143,3.7691841745094656,-0.4848764003640538,-12.975250417566587,11.711158842180636,8.121223219190622,3.0569904310271845,3.7962202136401,12.37333755541481]}},"quarterly":{"keys":["2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2","2026Q3","2026Q4","2027Q1","2027Q2"],"labels":["Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26","Q3 '26","Q4 '26","Q1 '27","Q2 '27"],"series":{"cash":[null,19625000,45968000,87374000,43041000,44323000,72239000,99096000,52363000,46763000,101534000,72812000,56519000,55058000,49265000,41782000,30910000,33751000,36891000,65030000,45684000,29278000,29678000,34144000,25469000,33438000,24616000,28548000,38566000,24441000,27335000,36312000,29128000,27148000,22416000,23348000,28813000,31065000,43738000,76819000,47872000,28782000,53013000,52073000,35413000,26204000,109385000,116120000,94281000,118498000,126436000,52300000,23483000,19600000,21100000,17400000,16800000,23800000,24400000,28900000,27000000,28200000,34300000,20200000,21100000,32000000,20700000,209200000,71400000,105000000],"revenue":[396829000,374772000,446173000,405553000,363506000,398222000,458853000,466147000,396151000,432810000,504220000,500269000,445212000,480400000,550855000,527536000,442297000,510698000,565706000,541263000,452201000,509143000,614690000,646661000,523477000,568226000,615850000,596866000,501037000,536538000,584629000,581285000,477667000,514485000,599455000,584275000,505069000,543614000,611120000,598092000,479456000,526026000,625386000,616079000,468704000,417456000,507063000,562176000,484293000,510500000,586700000,602900000,572300000,621700000,598800000,568900000,479100000,563500000,711600000,679800000,588000000,623700000,672200000,642500000,599800000,667100000,683800000,888400000,1347500000,1472400000],"costOfRevenue":[274182000,247215000,281528000,257601000,244326000,256905000,297635000,302246000,261427000,285880000,324825000,322255000,298385000,315287000,359519000,341585000,294515000,336040000,365835000,348282000,297029000,328010000,394758000,418698000,338977000,362102000,384219000,371723000,315326000,327618000,363075000,362457000,303944000,329733000,378211000,380006000,328150000,342744000,377789000,374174000,309842000,333437000,387715000,382192000,292686000,266551000,321516000,353446000,304347000,322600000,391400000,408700000,375400000,401200000,389300000,361000000,304800000,347900000,426300000,406700000,355100000,362400000,393400000,382100000,361400000,380900000,395700000,524900000,847600000,825200000],"grossProfit":[122647000,127557000,164645000,147952000,119180000,141317000,161218000,163901000,134724000,146930000,179395000,178014000,146827000,165113000,191336000,185951000,147782000,174658000,199871000,192981000,155172000,181133000,219932000,227963000,184500000,206124000,231631000,225143000,185711000,208920000,221554000,218828000,173723000,184752000,221244000,204269000,176919000,200870000,233331000,223918000,169614000,192589000,237671000,233887000,176018000,150905000,185547000,208630000,179946000,187900000,195400000,194200000,196900000,220600000,209500000,207900000,174300000,215500000,285300000,273100000,232800000,261300000,278800000,260400000,238400000,286200000,288100000,363500000,499900000,647200000],"operatingIncome":[-16376000,1042000,34114000,-10198000,-5454000,12047000,30955000,20362000,921000,10270000,40447000,29849000,2196000,13366000,41743000,30322000,3070000,20155000,45115000,37647000,18390000,16909000,52729000,24821000,15419000,39406000,61088000,47763000,19519000,46029000,51660000,16484000,7934000,21649000,57719000,-10612000,3686000,27060000,53626000,43801000,3677000,23248000,60656000,63761000,-23728000,14842000,38762000,31524000,22600000,24700000,26200000,11900000,20400000,29900000,81900000,23000000,6400000,-3600000,56800000,30700000,29700000,53400000,68900000,54600000,24400000,68200000,64600000,-31200000,-36400000,92100000],"operatingExpenses":[139023000,126515000,130531000,158150000,124634000,129270000,130263000,143539000,133803000,136660000,138948000,148165000,146831000,153847000,151693000,156229000,147212000,154643000,157356000,155034000,147782000,168070000,169603000,203819000,171881000,169418000,173243000,176945000,168592000,165802000,173129000,178252000,167563000,164851000,172076000,211747000,174921000,175452000,181347000,181760000,167511000,170911000,178586000,171685000,168608000,137215000,147921000,178295000,158970000,164800000,170700000,177600000,178100000,192300000,179800000,186400000,169400000,221000000,230900000,203900000,205800000,210500000,212600000,208500000,216600000,220600000,225300000,295700000,558600000,550900000],"pretaxIncome":[-19440000,-1881000,30998000,-12760000,-8089000,9085000,28278000,17204000,-2535000,7347000,38102000,27245000,-239000,10733000,39240000,27870000,554000,17588000,42447000,36118000,16258000,14868000,50868000,22937000,13520000,37557000,59465000,46628000,17723000,44961000,50649000,15578000,6959000,20627000,55955000,-12929000,1462000,24431000,51104000,41728000,1566000,20768000,58451000,61928000,-25539000,12899000,37245000,29795000,20845000,22800000,24400000,10200000,18500000,27800000,79500000,20600000,3800000,-9000000,47400000,22700000,22000000,46000000,61800000,49500000,18900000,62000000,57400000,-47500000,-55600000,71200000],"interestExpense":[null,3049000,3167000,2666000,2723000,3054000,2843000,3283000,3589000,3033000,2567000,2762000,2614000,2909000,2658000,2684000,2668000,2725000,2826000,1687000,2202000,2187000,1971000,1976000,1989000,1968000,1733000,1212000,1874000,1131000,1091000,990000,1046000,1347000,1835000,1850000,2337000,2718000,2602000,1791000,2467000,2762000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"netIncome":[-11886000,-1397000,17614000,-10773000,-5986000,4703000,15681000,12543000,-1755000,4657000,24947000,18137000,-141000,7025000,24490000,17593000,1408000,11421000,28094000,22760000,11096000,9705000,33588000,7082000,8478000,23879000,40848000,32231000,11843000,29029000,33813000,10892000,4837000,13848000,37271000,33839000,2510000,18597000,39907000,32363000,1022000,15810000,46078000,47595000,-23895000,12556000,30688000,22551000,15019000,17400000,19200000,8200000,14200000,30300000,63100000,16300000,1600000,-12800000,37800000,22700000,17700000,36000000,47500000,38300000,13900000,48200000,41200000,-49200000,-38800000,51100000],"dilutedEps":[-0.27,-0.03,0.39,-0.24,-0.13,0.1,0.34,0.27,-0.04,0.1,0.55,0.4,0,0.15,0.53,0.39,0.03,0.25,0.61,0.5,0.24,0.21,0.74,0.16,0.19,0.52,0.9,0.71,0.26,0.64,0.74,0.2402858696433777,0.11,0.31,0.84,0.7656266123510592,0.06,0.42,0.89,0.7303842765164352,0.02,0.36,1.07,1.1053919294990724,-0.56,0.29,0.71,0.527497978514497,0.34,0.39,0.43,0.19000000000000017,0.33,0.72,1.51,0.3968019093078759,0.04,-0.3,0.8,0.47372141372141374,0.37,0.75,0.98,0.7894262295081967,0.29,1.02,0.88,-0.9182122905027932,-0.55,0.7],"currentAssets":[null,null,null,360271000,null,362139000,400058000,408161000,372471000,423145000,479147000,431504000,414719000,448225000,456177000,402375000,392988000,458887000,434448000,433228000,398748000,439475000,468557000,455559000,458039000,523047000,500970000,438370000,443495000,476069000,465029000,433041000,418018000,467242000,488143000,488880000,460081000,507402000,513906000,531883000,484008000,511051000,544567000,528834000,481387000,430994000,500435000,495735000,485572000,563198000,595462000,523500000,532920000,624700000,540000000,469200000,447100000,597700000,572400000,535900000,527200000,568100000,561700000,522200000,529300000,597600000,542900000,1411900000,1296900000,1410600000],"totalAssets":[null,null,null,994326000,null,972806000,1002766000,997880000,956306000,1003873000,1055184000,1051722000,1036990000,1075638000,1122782000,1077066000,1072730000,1144877000,1127356000,1134705000,1112447000,1160272000,1198793000,1239334000,1249152000,1324963000,1322433000,1263925000,1311452000,1354730000,1361058000,1330234000,1326283000,1401159000,1425416000,1391550000,1345139000,1388388000,1395746000,1401844000,1423396000,1442109000,1470476000,1452512000,1369899000,1315363000,1374725000,1418000000,1405581000,1477188000,1534366000,1497900000,1525004000,1586700000,1498600000,1414500000,1382800000,2075600000,2017000000,1928800000,1912600000,1940800000,1913400000,1875100000,1858100000,1912000000,1843000000,4885000000,4772600000,4817600000],"currentLiabilities":[null,null,null,300142000,null,353596000,373412000,361351000,323537000,371119000,402861000,382270000,371716000,415334000,445265000,389171000,384934000,454400000,417249000,411584000,378746000,434994000,449883000,457333000,448773000,713236000,690352000,435900000,459207000,483271000,441423000,463473000,465991000,484363000,450905000,489703000,427855000,412899000,435961000,434308000,372860000,423178000,459426000,478705000,365615000,361592000,417240000,439028000,394657000,450899000,494144000,506400000,462861000,492100000,460400000,395100000,352600000,489400000,502300000,463700000,407700000,474200000,514300000,477500000,443700000,410700000,409000000,1139300000,936100000,1035600000],"totalLiabilities":[null,null,null,574701000,null,573095000,600785000,589424000,560583000,610703000,645499000,632400000,619942000,666824000,702099000,656406000,650731000,726008000,695608000,698288000,669583000,723274000,759246000,824833000,821572000,889827000,866624000,786626000,822887000,848844000,836717000,829225000,824823000,906810000,929535000,876973000,830898000,863094000,842672000,838585000,878145000,912600000,910131000,868112000,818244000,762294000,801135000,827287000,787781000,842405000,904659000,907900000,942964000,1024700000,892200000,797700000,769700000,1360300000,1275900000,1167000000,1140800000,1152700000,1066400000,1034700000,1054200000,1101000000,1007100000,3049500000,2999000000,3012400000],"totalDebt":[null,null,null,200000000,null,200002000,200030000,200000000,200432000,200105000,200560000,180437000,215532000,210518000,194036000,154586000,199301000,219287000,158974000,150455000,189252000,185766000,167313000,197791000,272676000,304335000,257244000,190477000,300293000,276241000,236891000,214017000,291674000,333323000,312270000,276648000,328964000,296831000,250054000,250034000,296354000,286498000,240858000,175229000,230290000,183481000,174502000,175365000,175806000,178521000,177932000,177800000,243094000,310400000,200900000,190100000,207900000,598200000,508600000,435800000,473000000,462400000,345400000,344600000,404700000,444400000,324200000,1293100000,1445100000,1375200000],"equity":[null,null,null,419625000,null,399711000,401981000,408456000,395723000,393170000,409685000,419322000,417048000,408814000,420683000,420660000,421999000,418869000,431748000,436417000,442864000,436998000,439547000,414501000,427580000,435136000,455809000,477299000,488565000,505886000,524341000,501009000,501460000,494349000,495881000,514577000,514241000,525294000,553074000,563259000,545251000,529509000,560345000,584400000,551655000,553069000,573590000,590700000,617800000,634800000,629700000,590000000,582000000,562000000,606400000,616800000,613200000,715300000,741100000,761800000,771800000,788100000,846900000,840400000,803900000,811000000,835900000,1835600000,1773600000,1805200000],"operatingCashFlow":[null,null,86475000,57284000,-25402000,26943000,47578000,45265000,-21983000,13624000,75331000,67306000,-27698000,33382000,75152000,63941000,-31272000,13043000,101716000,81515000,-36065000,29073000,81799000,92989000,-49317000,17413000,90306000,114950000,-20230000,52054000,81883000,109655000,-32009000,4707000,84646000,75805000,-30753000,60231000,85559000,71393000,-28274000,41041000,102855000,103758000,-33306000,61126000,115541000,71139000,1684000,35616000,51200000,43100000,-39000000,13800000,59100000,47300000,17300000,22500000,122700000,105000000,-4300000,51300000,128500000,51200000,12600000,31100000,155200000,77400000,-171800000,139800000],"dilutedShares":[44612000,44895000,45598000,45054000,45166000,46012000,45601000,45743000,44853000,45667000,45637000,45759000,45152000,45945000,45820000,45692000,45720000,46110000,46090000,45964000,45838000,45868000,45611000,45202000,45523785,45620984,45402537,45199000,45039918,45632284,45844566,45544675,45452664,45305547,44479117,44123843,44134142,44289662,44679000,44265000,44089000,43634000,43186000,43120000,42628000,42929000,43010000,43285000,43584000,44500000,44300000,44000000,43100000,42400000,41800000,41900000,42100000,43300000,47300000,48100000,48100000,48200000,48700000,48800000,48000000,47100000,46700000,53700000,71600000,72100000],"capex":[null,null,3121000,6680000,4799000,7629000,6248000,8046000,4598000,9974000,5622000,10949000,12817000,17384000,27521000,null,5441000,6446000,4427000,11474000,29077000,38457000,44762000,38808000,36361000,29671000,39085000,42205000,33644000,35646000,32912000,43541000,40480000,35966000,44194000,24899000,20279000,17682000,16110000,17673000,20617000,19938000,13734000,18655000,17830000,7983000,13438000,12049000,21731000,16633000,19000000,22200000,21300000,17200000,17200000,21100000,20200000,24300000,19100000,16400000,11700000,18400000,15100000,10000000,16900000,15300000,20000000,17700000,37400000,null],"sharesOutstanding":[null,null,null,45093379,null,null,44799378,44840701,44730691,44780796,44825933,44855207,45532925,45329791,45148538,44950703,45457740,45388995,45252902,44981865,45099819,44951350,44394795,44165676,44485316,44350077,44180895,44158256,44375427,44454811,44537000,44079000,44240000,44056000,43427000,43354000,43530000,43736000,43820000,43582000,43339000,42875000,42824000,42595000,42647000,42675000,42715000,42919000,43552000,null,null,42600000,null,null,null,41400000,null,null,null,46900000,null,null,null,47200000,null,null,null,71300000,null,null],"depreciationAndAmortization":[null,null,17933000,19152000,16060000,15044000,14257000,13269000,12148000,11614000,11373000,11152000,10821000,10536000,10747000,11256000,11089000,11749000,11732000,12051000,12024000,14928000,14812000,14958000,13860000,13935000,14504000,15265000,15251000,16380000,17277000,20039000,18839000,17625000,18060000,18348000,18445000,18835000,18607000,18901000,19040000,19410000,19386000,19589000,19487000,19119000,19312000,19783000,20463000,20700000,20900000,21100000,21100000,21300000,21000000,20700000,20100000,22600000,25600000,26600000,26400000,26400000,27300000,27700000,25500000,25000000,24900000,31700000,75200000,66200000],"netDebt":[null,null,null,112626000,null,155679000,127791000,100904000,148069000,153342000,99026000,107625000,159013000,155460000,144771000,112804000,168391000,185536000,122083000,85425000,143568000,156488000,137635000,163647000,247207000,270897000,232628000,161929000,261727000,251800000,209556000,177705000,262546000,306175000,289854000,253300000,300151000,265766000,206316000,173215000,248482000,257716000,187845000,123156000,194877000,157277000,65117000,59245000,81525000,60023000,51496000,125500000,219611000,290800000,179800000,172700000,191100000,574400000,484200000,406900000,446000000,434200000,311100000,324400000,383600000,412400000,303500000,1083900000,1373700000,1270200000],"ebit":[null,1168000,34165000,-10094000,-5366000,12139000,31121000,20487000,1054000,10380000,40669000,30007000,2375000,13642000,41898000,30554000,3222000,20313000,45273000,37805000,18460000,17055000,52839000,24913000,15509000,39525000,61198000,47840000,19597000,46092000,51740000,16568000,8005000,21974000,57790000,-11079000,3799000,27149000,53706000,43519000,4033000,23530000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"ebitda":[null,null,52098000,9058000,10694000,27183000,45378000,33756000,13202000,21994000,52042000,41159000,13196000,24178000,52645000,41810000,14311000,32062000,57005000,49856000,30484000,31983000,67651000,39871000,29369000,53460000,75702000,63105000,34848000,62472000,69017000,36607000,26844000,39599000,75850000,7269000,22244000,45984000,72313000,62420000,23073000,42940000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"operatingMargin":[-4.126714529432072,0.2780357123797936,7.645913132350008,-2.5145911878348826,-1.5003878890582274,3.025197000667969,6.746169252462117,4.368149961278309,0.2324871071889254,2.372865691642984,8.021696878346754,5.966589974593669,0.4932481604269427,2.7822647793505415,7.577856241660691,5.747854174880955,0.6941037357250897,3.946559414761758,7.974990542790779,6.955398761784936,4.066775615268432,3.3210708975670884,8.578145081260473,3.8383326039454984,2.9454971278585305,6.934916740874229,9.91929853048632,8.00229867340408,3.8957202761472707,8.578889100119657,8.836373152888413,2.835786232226877,1.6609897690231898,4.2078972176059555,9.62857929285768,-1.8162680244747764,0.7298012746773214,4.977796745484848,8.775035999476371,7.323455254375581,0.7669108322765801,4.419553406105401,9.698969916179767,10.349484400539541,-5.06247013040213,3.5553447548963244,7.644414993797614,5.607496584699454,4.666596461233179,4.838393731635652,4.4656553604908815,1.9737933322275667,3.564564039839245,4.809393598198488,13.677354709418838,4.042889787308842,1.3358380296389063,-0.6388642413487134,7.982012366498033,4.5160341276846125,5.051020408163265,8.561808561808562,10.249925617375782,8.498054474708171,4.068022674224742,10.223354819367412,9.447206785609827,-3.5119315623592975,-2.7012987012987013,6.255093724531377],"netMargin":[-2.9952448031771874,-0.372759971395942,3.947796034273701,-2.6563729031717185,-1.6467403564177758,1.180999542968495,3.417434341717282,2.6907820923442607,-0.4430128915489296,1.075991774681731,4.947641902344215,3.625449508164608,-0.03167030538260424,1.462323064113239,4.445816049595629,3.334938279093749,0.31833813026088803,2.2363510332916907,4.966183848147271,4.204979834202597,2.4537760862979074,1.9061442463119398,5.46421773576925,1.0951642359752636,1.6195553959390767,4.202377223147128,6.6327839571324185,5.400039539863219,2.363697690988889,5.410427593199364,5.783667932996823,1.8737796433763128,1.0126301377319347,2.6916236624974488,6.217480878464605,5.791622095759702,0.49696180125883793,3.4209935726452962,6.530141379761749,5.411040441938699,0.21315824601214708,3.005554858505093,7.3679295666996065,7.725470272481289,-5.0981002935754764,3.0077421333026715,6.05210792347302,4.011377219945355,3.101221781029253,3.408423114593536,3.2725413328788138,1.3600928843921047,2.481216145378298,4.873733311886761,10.537742150968604,2.865178414484092,0.3339595074097266,-2.271517302573203,5.311973018549747,3.33921741688732,3.010204081632653,5.772005772005772,7.066349300803331,5.961089494163424,2.317439146382127,7.225303552690751,6.0251535536706635,-5.538045925258892,-2.8794063079777366,3.4705243140450968],"currentRatio":[null,null,null,1.200335174683983,null,1.0241603411803302,1.0713581780981865,1.1295416368018907,1.1512469980249553,1.1401868403396216,1.1893605983205124,1.128793784497868,1.115687783146273,1.0791916866907116,1.0245067544046804,1.0339285301319985,1.020923067331023,1.009874559859155,1.0412199909406614,1.0525870782148965,1.0528111187972942,1.0103012915120668,1.0415085700059794,0.9961209884263764,1.0206474097149338,0.7333435216394013,0.7256732797181727,1.0056664372562514,0.9657844937032755,0.9850973884218172,1.0534770503575934,0.9343392171712268,0.8970516597960047,0.9646525436501137,1.0825850234528338,0.9983193895075179,1.0753199097825197,1.2288767955359543,1.1787889283674458,1.2246677473129668,1.2980958000321836,1.2076502086592402,1.1853203780369417,1.1047179369340199,1.316650028034955,1.1919345560742494,1.1993936343591218,1.129164882422078,1.2303645950787645,1.2490557752401314,1.2050373980054396,1.0337677725118484,1.1513607756972395,1.2694574273521642,1.1728931364031276,1.1875474563401671,1.2680090754395916,1.2212913771965672,1.1395580330479793,1.1557041190424844,1.2931076772136374,1.1980177140447068,1.0921641065525958,1.0936125654450262,1.1929231462700023,1.4550766983199415,1.3273838630806847,1.2392697270253665,1.3854289071680377,1.362108922363847],"grossMargin":[30.90676336658863,34.03589382344465,36.901605431077186,36.48154495220107,32.78625387201311,35.48698966907906,35.13499966220118,35.16079691599431,34.00824433107578,33.94792172084748,35.578715639998414,35.58365599307572,32.97912005965698,34.36990008326395,34.734367483275996,35.24896879075551,33.41239031691375,34.19985979972508,35.33124980113345,35.6538318710128,34.3148290251459,35.57605623567446,35.779335925425826,35.252319221354,35.24510150398203,36.27500325574683,37.611593732239996,37.72086196901817,37.065326512812426,38.938528119163976,37.896512147019735,37.645561127502,36.36906045424951,35.91008484212368,36.90752433460393,34.96110564374653,35.02867924976588,36.95085115541543,38.1808810053672,37.43872180199702,35.37634318894747,36.6120686049739,38.00388879827818,37.96380009706547,37.55419198470676,36.14871986508758,36.59249442376983,37.111153802367944,37.156432159870164,36.807051909892266,33.304925856485426,32.21098026206668,34.4050323257033,35.48335209908316,34.98663994655979,36.54420812093514,36.380713838447086,38.24312333629104,40.09274873524452,40.1735804648426,39.59183673469388,41.8951418951419,41.47575126450461,40.52918287937744,39.746582194064686,42.902113626143006,42.1322023983621,40.91625393966682,37.098330241187384,43.95544688943222],"freeCashFlow":[null,null,83354000,50604000,-30201000,19314000,41330000,37219000,-26581000,3650000,69709000,56357000,-40515000,15998000,47631000,null,-36713000,6597000,97289000,70041000,-65142000,-9384000,37037000,54181000,-85678000,-12258000,51221000,72745000,-53874000,16408000,48971000,66114000,-72489000,-31259000,40452000,50906000,-51032000,42549000,69449000,53720000,-48891000,21103000,89121000,85103000,-51136000,53143000,102103000,59090000,-20047000,18983000,32200000,20900000,-60300000,-3400000,41900000,26200000,-2900000,-1800000,103600000,88600000,-16000000,32900000,113400000,41200000,-4300000,15800000,135200000,59700000,-209200000,null],"totalCosts":[413205000,373730000,412059000,415751000,368960000,386175000,427898000,445785000,395230000,422540000,463773000,470420000,443016000,467034000,509112000,497214000,439227000,490543000,520591000,503616000,433811000,492234000,561961000,621840000,508058000,528820000,554762000,549103000,481518000,490509000,532969000,564801000,469733000,492836000,541736000,594887000,501383000,516554000,557494000,554291000,475779000,502778000,564730000,552318000,492432000,402614000,468301000,530652000,461693000,485800000,560500000,591000000,551900000,591800000,516900000,545900000,472700000,567100000,654800000,649100000,558300000,570300000,603300000,587900000,575400000,598900000,619200000,919600000,1383900000,1380300000],"capexOutflow":[null,null,-3121000,-6680000,-4799000,-7629000,-6248000,-8046000,-4598000,-9974000,-5622000,-10949000,-12817000,-17384000,-27521000,null,-5441000,-6446000,-4427000,-11474000,-29077000,-38457000,-44762000,-38808000,-36361000,-29671000,-39085000,-42205000,-33644000,-35646000,-32912000,-43541000,-40480000,-35966000,-44194000,-24899000,-20279000,-17682000,-16110000,-17673000,-20617000,-19938000,-13734000,-18655000,-17830000,-7983000,-13438000,-12049000,-21731000,-16633000,-19000000,-22200000,-21300000,-17200000,-17200000,-21100000,-20200000,-24300000,-19100000,-16400000,-11700000,-18400000,-15100000,-10000000,-16900000,-15300000,-20000000,-17700000,-37400000,null],"fcfMargin":[null,null,18.681991066245605,12.477777257226553,-8.308253508882935,4.850058510077294,9.007241970740084,7.984391189903614,-6.70981519673054,0.8433261708370878,13.825116020784577,11.265339247484853,-9.1001590253632,3.330141548709409,8.64674006771292,null,-8.300531091099419,1.2917614715546173,17.197802392055237,12.94028965586046,-14.405540898848079,-1.8430971259547908,6.02531357269518,8.378578575173082,-16.367099223079524,-2.157240252997927,8.317122675976293,12.187827753633144,-10.75249931641775,3.0581244944440096,8.37642333856172,11.373766740927428,-15.175634908838164,-6.075784522386464,6.748129551008833,8.712678105344231,-10.103965992765344,7.827061113216363,11.364216520486975,8.981895761856036,-10.197181806046853,4.011778885454332,14.250558854851244,13.813650522092132,-10.910083976240868,12.730203901728565,20.13615665114591,10.510943192167579,-4.139436250369095,3.718511263467189,5.488324527015511,3.4665782053408525,-10.536431941289534,-0.5468875663503298,6.997327989311958,4.605378801195289,-0.6053016071801294,-0.3194321206743567,14.558740865654862,13.033245072080025,-2.7210884353741496,5.274971941638609,16.869979172865218,6.412451361867705,-0.7169056352117372,2.3684605006745616,19.771863117870723,6.719945970283655,-15.52504638218924,null],"debtToCapital":[null,null,null,32.27758725035304,null,33.349618901041,33.22696761354859,32.87008427889609,33.62078654041315,33.728877839113395,32.865488451359695,30.08491744183914,34.07189604476904,33.991138839911386,31.56499148391379,26.87302475810349,32.07806212779656,34.36260099411429,26.911813001716546,25.636765768344716,29.939441494915492,29.829277222190107,27.570279800942554,32.30337812677611,38.939473563953754,41.15577216685982,36.076420686821315,28.52408592102741,38.06680036204234,35.319200078759586,31.119422199802425,29.931359139387936,36.774870324560545,40.2723542659411,38.64005612812457,34.96451704635218,39.013525773684925,36.10533677968679,31.135012102678527,30.743409816634347,35.21295619679066,35.10974783304555,30.062044201032695,23.06770805222023,29.450920461157754,24.91086823705112,23.3262753778947,22.891660629319965,22.15280630438782,21.949636121531352,22.03132119579214,23.157072154206826,29.462582445151703,35.580009170105455,24.88542053759445,23.55930102862808,25.31969309462916,45.542443852303,40.6977674641914,36.38944555778223,37.99807197943444,36.97720911635346,28.969219156252624,29.080168776371305,33.48502399470462,35.39907599171579,27.94586673562624,41.33026496627992,44.89700810886383,43.239844044774244],"returnOnAssets":[null,null,null,-0.5964939084379073,null,0.5713369366554071,0.3615000907489883,2.7046399820098923,3.2596261029419455,3.1493226770760456,3.925459802230375,4.487310219252323,4.7760091827806805,4.805745196827523,4.546535620849912,4.600458101041531,4.788881936939499,4.945879672058059,5.2011032212246535,5.75855276156528,6.715337018465781,6.2169517024712935,6.6331950360875425,5.178600688531233,4.984165389636429,5.876868787056354,6.368885613586405,8.423898605777508,8.498073110875403,8.504780211763062,7.968426203031798,6.597668068919446,5.957459714489894,4.600330419693972,4.798035079458843,6.598245856394189,6.548422525531346,6.611611132560233,6.724392289418332,6.685558857790917,6.638095599297102,6.295855462839212,6.647984699021918,7.742902427027322,6.128103189960244,5.971701616553133,4.705748381221573,2.9193398250904368,5.823425137273553,6.134749195269844,5.099187340650396,4.102952776158304,4.026499828532529,4.6933830479443115,7.636089557218908,8.508446641944788,7.655261496304427,3.7244354640526445,2.4405506883604504,2.949181945981515,3.9691691448686046,5.686684593168011,6.304701811520457,7.33457767028576,7.197602567162596,7.677533222591363,7.539133212650411,1.6005680389343353,0.04222781908395795,0.12779362815026155],"returnOnEquity":[null,null,null,-1.48327914751743,null,1.3905046396021126,0.9017839151601693,6.506851382896118,7.877227252396247,7.851367355252553,9.95286238428122,11.110708426655457,11.713016335474567,12.461096480727797,11.925074183976262,11.659059360795826,12.041280166665276,13.268848097641248,13.729205061758664,14.860508449065838,16.967080335266974,16.74442407523599,17.709042287629334,14.448160692334632,13.52252413710704,16.746738459915562,17.934095488275055,23.645660461986992,23.751917000038205,24.21856237154923,21.816252614395758,17.494899356848766,15.872528471503244,12.675021369978055,13.10459880300562,17.68338673435829,17.22317886858436,18.088095539321113,18.085237212273167,17.326754719641947,17.34586009144005,16.894529120603565,17.113593355241825,19.257462364691953,15.605348133750748,15.210728464831172,11.807378729821375,7.131307973789465,13.820796866916641,14.422129039481627,12.327867762551007,10.132802574743796,9.834972495415903,12.015374331550802,18.73634819189386,20.533642691415313,18.62449799196787,10.678775542159242,6.36734693877551,7.152183374437835,9.444043321299638,15.192230943195423,15.604534005037785,17.413556360004993,17.2240908802437,18.497905071602776,16.829094366531972,4.043348281016442,0.10863239573229873,0.32872104579160616],"revenueGrowth":[null,null,null,null,-8.397319752336651,6.257137673038549,2.8419469577944056,14.941080450643929,8.980594543143727,8.685607525450623,9.887044434710024,7.320008495174268,12.384419072525365,10.995586978119732,9.248938955217966,5.450467648405155,-0.6547442566687378,6.306827643630308,2.6959907779724235,2.6020972976251944,2.2392193480851086,-0.30448523393473703,8.658914701275933,19.472603891269124,15.762017333000156,11.604401906733465,0.18871300980982664,-7.700325209035341,-4.2867212886144035,-5.576654359357014,-5.069578631160187,-2.610468681412581,-4.6643261874871556,-4.1102400948301865,2.535967254446847,0.5143776288739632,5.736632423843391,5.661778283137497,1.9459342235864208,2.3648110906679287,-5.071188293084705,-3.2353839305095167,2.3344024086922266,3.0073968553332886,-2.242541547086696,-20.639664199108033,-18.91999501108116,-8.749364935341086,3.325979722810124,22.28833697443562,15.705543492623208,7.24399476320583,18.17226348512162,21.782566111655232,2.062382819158004,-5.6394095206501955,-16.28516512318714,-9.361428341643885,18.8376753507014,19.493759887502193,22.73011897307451,10.683229813664585,-5.536818437324342,-5.4869079140923755,2.006802721088441,6.958473625140282,1.7256768818803891,38.272373540856044,124.65821940646885,120.71653425273574]}},"filings":[{"accn":"0000048287-14-000017","filed":"2014-04-29","form":"10-Q"},{"accn":"0000048287-14-000029","filed":"2014-08-01","form":"10-Q"},{"accn":"0000048287-14-000007","filed":"2014-02-21","form":"10-K"},{"accn":"0000048287-14-000039","filed":"2014-10-28","form":"10-Q"},{"accn":"0000048287-21-000038","filed":"2021-03-02","form":"10-K"},{"accn":"0000048287-19-000141","filed":"2019-10-29","form":"10-Q"},{"accn":"0000048287-20-000078","filed":"2020-04-28","form":"10-Q"},{"accn":"0000048287-20-000120","filed":"2020-07-28","form":"10-Q"},{"accn":"0000048287-20-000149","filed":"2020-10-27","form":"10-Q"},{"accn":"0000048287-19-000045","filed":"2019-02-26","form":"10-K"},{"accn":"0000048287-18-000203","filed":"2018-10-30","form":"10-Q"},{"accn":"0000048287-20-000045","filed":"2020-02-25","form":"10-K"},{"accn":"0000048287-19-000077","filed":"2019-04-30","form":"10-Q"},{"accn":"0000048287-19-000120","filed":"2019-07-30","form":"10-Q"},{"accn":"0000048287-22-000071","filed":"2022-03-01","form":"10-K"},{"accn":"0000048287-21-000074","filed":"2021-05-04","form":"10-Q"},{"accn":"0000048287-21-000119","filed":"2021-08-03","form":"10-Q"},{"accn":"0000048287-21-000137","filed":"2021-11-02","form":"10-Q"},{"accn":"0000048287-23-000053","filed":"2023-02-28","form":"10-K"},{"accn":"0000048287-22-000113","filed":"2022-05-03","form":"10-Q"},{"accn":"0000048287-22-000160","filed":"2022-08-02","form":"10-Q"},{"accn":"0000048287-22-000182","filed":"2022-11-01","form":"10-Q"},{"accn":"0000048287-24-000080","filed":"2024-02-27","form":"10-K"},{"accn":"0000048287-23-000151","filed":"2023-05-09","form":"10-Q"},{"accn":"0000048287-23-000189","filed":"2023-08-08","form":"10-Q"},{"accn":"0000048287-23-000205","filed":"2023-10-31","form":"10-Q"},{"accn":"0000048287-25-000084","filed":"2025-02-25","form":"10-K"},{"accn":"0000048287-24-000097","filed":"2024-04-30","form":"10-Q"},{"accn":"0000048287-24-000161","filed":"2024-07-30","form":"10-Q"},{"accn":"0000048287-24-000193","filed":"2024-10-29","form":"10-Q"},{"accn":"0000048287-26-000084","filed":"2026-03-03","form":"10-K"},{"accn":"0001628280-25-023236","filed":"2025-05-07","form":"10-Q"},{"accn":"0001628280-25-036323","filed":"2025-07-29","form":"10-Q"},{"accn":"0000048287-25-000137","filed":"2025-11-05","form":"10-Q"},{"accn":"0000048287-26-000100","filed":"2026-05-06","form":"10-Q"},{"accn":"0000048287-26-000125","filed":"2026-08-04","form":"10-Q"},{"accn":"0000048287-18-000128","filed":"2018-05-01","form":"10-Q"},{"accn":"0000048287-18-000182","filed":"2018-07-31","form":"10-Q"},{"accn":"0000048287-11-000009","filed":"2011-02-25","form":"10-K"},{"accn":"0000048287-12-000010","filed":"2012-02-24","form":"10-K"},{"accn":"0000048287-13-000006","filed":"2013-02-22","form":"10-K"},{"accn":"0000048287-15-000009","filed":"2015-02-27","form":"10-K"},{"accn":"0000048287-16-000053","filed":"2016-02-29","form":"10-K"},{"accn":"0000048287-17-000070","filed":"2017-03-02","form":"10-K/A"},{"accn":"0000048287-16-000066","filed":"2016-05-03","form":"10-Q"},{"accn":"0000048287-16-000087","filed":"2016-08-02","form":"10-Q"},{"accn":"0000048287-16-000146","filed":"2016-11-01","form":"10-Q"},{"accn":"0000048287-18-000059","filed":"2018-02-23","form":"10-K"},{"accn":"0000048287-17-000095","filed":"2017-05-02","form":"10-Q"},{"accn":"0000048287-17-000150","filed":"2017-08-01","form":"10-Q"},{"accn":"0000048287-17-000178","filed":"2017-10-31","form":"10-Q"},{"accn":"0000048287-15-000019","filed":"2015-05-05","form":"10-Q"},{"accn":"0000048287-13-000015","filed":"2013-04-30","form":"10-Q"},{"accn":"0000048287-13-000023","filed":"2013-07-30","form":"10-Q"},{"accn":"0000048287-13-000030","filed":"2013-10-29","form":"10-Q"},{"accn":"0000048287-15-000027","filed":"2015-08-04","form":"10-Q"},{"accn":"0000048287-15-000035","filed":"2015-11-03","form":"10-Q"},{"accn":"0000048287-10-000035","filed":"2010-08-05","form":"10-Q"},{"accn":"0000048287-10-000055","filed":"2010-11-04","form":"10-Q"},{"accn":"0000048287-11-000026","filed":"2011-05-04","form":"10-Q"},{"accn":"0000048287-11-000038","filed":"2011-08-03","form":"10-Q"},{"accn":"0000048287-11-000047","filed":"2011-11-02","form":"10-Q"},{"accn":"0000048287-12-000024","filed":"2012-05-01","form":"10-Q"},{"accn":"0000048287-12-000034","filed":"2012-07-31","form":"10-Q"},{"accn":"0000048287-12-000043","filed":"2012-10-30","form":"10-Q"}],"provenance":{"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2013-03-30","value":30910000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2013-06-29","value":33751000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":445212000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":480400000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2013-09-28","value":36891000},"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":2257895000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":1659803000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":598092000},"revenue@FY2019":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":2257895000},"revenue@2020Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":479456000},"revenue@2020Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":526026000},"revenue@2020Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":625386000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":2,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":550855000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":2,"unit":"USD","start":"2012-09-30","end":"2012-12-29","value":527536000},"revenue@FY2017":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":2203489000},"revenue@2018Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":599455000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":2175882000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1591607000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":584275000},"revenue@FY2018":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":2175882000},"revenue@2019Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":505069000},"revenue@2019Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":543614000},"revenue@2019Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":611120000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-12-31","value":1833450000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":2246947000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":1630868000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":616079000},"revenue@FY2020":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":2246947000},"revenue@2021Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":468704000},"revenue@2021Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":417456000},"revenue@2021Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":507063000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":1955400000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":1393224000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":562176000},"revenue@FY2021":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":1955400000},"revenue@2022Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2021-01-03","end":"2021-04-03","value":484293000},"revenue@2022Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":510500000},"revenue@2022Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":586700000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":2184400000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2021-01-03","end":"2021-10-02","value":1581500000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":602900000},"revenue@FY2022":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":2184400000},"revenue@2023Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2022-01-02","end":"2022-04-02","value":572300000},"revenue@2023Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":621700000},"revenue@2023Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":598800000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":2361800000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2022-01-02","end":"2022-10-01","value":1792900000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":568900000},"revenue@FY2023":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":2361800000},"revenue@2024Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":479100000},"revenue@2024Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":563500000},"revenue@2024Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":711600000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":2434000000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1754200000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":679800000},"revenue@FY2024":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":2434000000},"revenue@2025Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":588000000},"revenue@2025Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":623700000},"revenue@2025Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":672200000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":2526400000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":1883900000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":642500000},"revenue@FY2025":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":2526400000},"revenue@2026Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":599800000},"revenue@2026Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":35,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":667100000},"revenue@2026Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":683800000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":2839000000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":1950600000},"revenue@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":888400000},"revenue@FY2026":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":2839000000},"revenue@2027Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2026-01-04","end":"2026-04-04","value":1347500000},"revenue@2027Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":35,"unit":"USD","start":"2026-04-05","end":"2026-07-04","value":1472400000},"revenue@2018Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":477667000},"revenue@2018Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":37,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":514485000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2007-12-30","end":"2009-01-03","value":2429631000},"revenue@2010Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":39,"unit":"USD","start":"2009-01-04","end":"2009-04-04","value":396829000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":39,"unit":"USD","start":"2009-04-05","end":"2009-07-04","value":374772000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":39,"unit":"USD","start":"2009-07-05","end":"2009-10-03","value":446173000},"revenue@2010Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":39,"unit":"USD","start":"2009-10-04","end":"2010-01-02","value":405553000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":39,"unit":"USD","start":"2009-01-04","end":"2010-01-02","value":1623327000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":40,"unit":"USD","start":"2010-01-03","end":"2010-04-03","value":363506000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":40,"unit":"USD","start":"2010-04-04","end":"2010-07-03","value":398222000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":40,"unit":"USD","start":"2010-07-04","end":"2010-10-02","value":458853000},"revenue@2011Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":40,"unit":"USD","start":"2010-10-03","end":"2011-01-01","value":466147000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":40,"unit":"USD","start":"2010-01-03","end":"2011-01-01","value":1686728000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-04-02","value":396151000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":2,"unit":"USD","start":"2011-04-03","end":"2011-07-02","value":432810000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":2,"unit":"USD","start":"2011-07-03","end":"2011-10-01","value":504220000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":2,"unit":"USD","start":"2011-10-02","end":"2011-12-31","value":500269000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":2004003000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":442297000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":510698000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":565706000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2013-09-29","end":"2013-12-28","value":541263000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":42,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":2059964000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":42,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":452201000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":42,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":509143000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":42,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":614690000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":42,"unit":"USD","start":"2014-09-28","end":"2015-01-03","value":646661000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2013-12-29","end":"2015-01-03","value":2222695000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2015-01-04","end":"2015-04-04","value":523477000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":45,"unit":"USD","start":"2015-04-05","end":"2015-07-04","value":568226000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":46,"unit":"USD","start":"2015-07-05","end":"2015-10-03","value":615850000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":42,"unit":"USD","start":"2015-10-04","end":"2016-01-02","value":596866000},"revenue@FY2016":{"kind":"filed","concept":"SalesRevenueNet","filing":47,"unit":"USD","start":"2015-01-04","end":"2016-01-02","value":2304419000},"revenue@2017Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":48,"unit":"USD","start":"2016-01-03","end":"2016-04-02","value":501037000},"revenue@2017Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":49,"unit":"USD","start":"2016-04-03","end":"2016-07-02","value":536538000},"revenue@2017Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":50,"unit":"USD","start":"2016-07-03","end":"2016-10-01","value":584629000},"#18":{"kind":"filed","concept":"SalesRevenueNet","filing":47,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":2203489000},"#19":{"kind":"filed","concept":"SalesRevenueNet","filing":50,"unit":"USD","start":"2016-01-03","end":"2016-10-01","value":1622204000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":581285000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2007-12-30","end":"2009-01-03","value":1611750000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2009-01-04","end":"2009-04-04","value":274182000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2009-04-05","end":"2009-07-04","value":247215000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2009-07-05","end":"2009-10-03","value":281528000},"costOfRevenue@2010Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2009-10-04","end":"2010-01-02","value":257601000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2009-01-04","end":"2010-01-02","value":1060526000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2010-01-03","end":"2010-04-03","value":244326000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2010-04-04","end":"2010-07-03","value":256905000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2010-07-04","end":"2010-10-02","value":297635000},"costOfRevenue@2011Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2010-10-03","end":"2011-01-01","value":302246000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2010-01-03","end":"2011-01-01","value":1101112000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-04-02","value":261427000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2011-04-03","end":"2011-07-02","value":285880000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2011-07-03","end":"2011-10-01","value":324825000},"costOfRevenue@2012Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2011-10-02","end":"2011-12-31","value":322255000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-12-31","value":1194387000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":298385000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":315287000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":359519000},"costOfRevenue@2013Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2012-09-30","end":"2012-12-29","value":341585000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":1314776000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":294515000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":336040000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":365835000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2013-12-28","value":65030000},"costOfRevenue@2014Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2013-09-29","end":"2013-12-28","value":348282000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":1344672000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":297029000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":328010000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":394758000},"costOfRevenue@2015Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2014-09-28","end":"2015-01-03","value":418698000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2013-12-29","end":"2015-01-03","value":1438495000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2015-01-04","end":"2015-04-04","value":338977000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2015-04-05","end":"2015-07-04","value":362102000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2015-07-05","end":"2015-10-03","value":384219000},"costOfRevenue@2016Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2015-10-04","end":"2016-01-02","value":371723000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2015-01-04","end":"2016-01-02","value":1457021000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2016-01-03","end":"2016-04-02","value":315326000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2016-04-03","end":"2016-07-02","value":327618000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2016-07-03","end":"2016-10-01","value":363075000},"#20":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":1368476000},"#21":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2016-01-03","end":"2016-10-01","value":1006019000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":362457000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":1368476000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":303944000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":329733000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":378211000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2013-12-28","value":65030000},"#22":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":1391894000},"#23":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1011888000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":380006000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":1391894000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":328150000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":342744000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":377789000},"#24":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":1422857000},"#25":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":1048683000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":374174000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":1422857000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":309842000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":333437000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":387715000},"#26":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":1413185000},"#27":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":1030993000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":382192000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":1413185000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":292686000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":266551000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":321516000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2009-07-05","end":"2009-10-03","value":164645000},"grossProfit@2010Q4":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2009-10-04","end":"2010-01-02","value":147952000},"#28":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":1234200000},"#29":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":880754000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":353446000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":1234200000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2021-01-03","end":"2021-04-03","value":304347000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":322600000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":391400000},"#30":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":1427000000},"#31":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2021-01-03","end":"2021-10-02","value":1018300000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":408700000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":1427000000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2022-01-02","end":"2022-04-02","value":375400000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":401200000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":389300000},"#32":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":1526900000},"#33":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2022-01-02","end":"2022-10-01","value":1165900000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":361000000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":1526900000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":304800000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":347900000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":426300000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2009-01-04","end":"2010-01-02","value":562801000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2010-01-03","end":"2010-04-03","value":119180000},"#34":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":1485700000},"#35":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1079000000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":406700000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":1485700000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":355100000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":362400000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":393400000},"#36":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":1493000000},"#37":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":1110900000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":382100000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":1493000000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":361400000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":380900000},"costOfRevenue@2026Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":395700000},"#38":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":1662900000},"#39":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":1138000000},"costOfRevenue@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":524900000},"costOfRevenue@FY2026":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":1662900000},"costOfRevenue@2027Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2026-01-04","end":"2026-04-04","value":847600000},"costOfRevenue@2027Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2026-04-05","end":"2026-07-04","value":825200000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2007-12-30","end":"2009-01-03","value":817881000},"grossProfit@2010Q1":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2009-01-04","end":"2009-04-04","value":122647000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2009-04-05","end":"2009-07-04","value":127557000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2010-04-04","end":"2010-07-03","value":141317000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2010-07-04","end":"2010-10-02","value":161218000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2010-10-03","end":"2011-01-01","value":163901000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2010-01-03","end":"2011-01-01","value":585616000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-04-02","value":134724000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2011-04-03","end":"2011-07-02","value":146930000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2011-07-03","end":"2011-10-01","value":179395000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2011-10-02","end":"2011-12-31","value":178014000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-12-31","value":639063000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":146827000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":165113000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":191336000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2012-09-30","end":"2012-12-29","value":185951000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":689227000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":147782000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":174658000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":199871000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2013-09-29","end":"2013-12-28","value":192981000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":715292000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":155172000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":181133000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":219932000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2014-09-28","end":"2015-01-03","value":227963000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2013-12-29","end":"2015-01-03","value":784200000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2015-01-04","end":"2015-04-04","value":184500000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2015-04-05","end":"2015-07-04","value":206124000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":46,"unit":"USD","start":"2015-07-05","end":"2015-10-03","value":231631000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2015-10-04","end":"2016-01-02","value":225143000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2015-01-04","end":"2016-01-02","value":847398000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2016-01-03","end":"2016-04-02","value":185711000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2016-04-03","end":"2016-07-02","value":208920000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2016-07-03","end":"2016-10-01","value":221554000},"#40":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":835013000},"#41":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2016-01-03","end":"2016-10-01","value":616185000},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41","weight":-1}],"rule":"quarter-from-ytd","value":218828000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":835013000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":173723000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":184752000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":221244000},"#42":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":783988000},"#43":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":579719000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":204269000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":783988000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":176919000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":200870000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":233331000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":757400000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2022-01-02","end":"2022-04-02","value":196900000},"#44":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":835038000},"#45":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":611120000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":223918000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":835038000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":169614000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":192589000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":237671000},"#46":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":833762000},"#47":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":599875000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":233887000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":833762000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":176018000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":150905000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":185547000},"#48":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":721100000},"#49":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":512470000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":208630000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":721100000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2021-01-03","end":"2021-04-03","value":179946000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":187900000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":195400000},"#50":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":757400000},"#51":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2021-01-03","end":"2021-10-02","value":563200000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":194200000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2014-03-29","value":45684000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":220600000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":209500000},"#52":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":834900000},"#53":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2022-01-02","end":"2022-10-01","value":627000000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":207900000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":834900000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":174300000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":215500000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":285300000},"#54":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":948300000},"#55":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":675200000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":273100000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":948300000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":232800000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":261300000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":278800000},"#56":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":1033400000},"#57":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":773000000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":260400000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":1033400000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":238400000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":286200000},"grossProfit@2026Q3":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":288100000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2196000},"#58":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":1176100000},"#59":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":812600000},"grossProfit@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":363500000},"grossProfit@FY2026":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":1176100000},"grossProfit@2027Q1":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2026-01-04","end":"2026-04-04","value":499900000},"grossProfit@2027Q2":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2026-04-05","end":"2026-07-04","value":647200000},"#60":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2007-12-30","end":"2009-01-03","value":709637000},"#61":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":38,"unit":"USD","start":"2007-12-30","end":"2009-01-03","value":15880000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61"}],"rule":"component-sum","value":725517000},"#62":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2009-01-04","end":"2009-04-04","value":133938000},"#63":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":39,"unit":"USD","start":"2009-01-04","end":"2009-04-04","value":5085000},"operatingExpenses@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63"}],"rule":"component-sum","value":139023000},"#64":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2009-04-05","end":"2009-07-04","value":122637000},"#65":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":39,"unit":"USD","start":"2009-04-05","end":"2009-07-04","value":3878000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65"}],"rule":"component-sum","value":126515000},"#66":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2009-07-05","end":"2009-10-03","value":126091000},"#67":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":39,"unit":"USD","start":"2009-07-05","end":"2009-10-03","value":4440000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67"}],"rule":"component-sum","value":130531000},"#68":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2009-10-04","end":"2010-01-02","value":131110000},"#69":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":39,"unit":"USD","start":"2009-10-04","end":"2010-01-02","value":27040000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69"}],"rule":"component-sum","value":158150000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":13366000},"#70":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2009-01-04","end":"2010-01-02","value":513776000},"#71":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":39,"unit":"USD","start":"2009-01-04","end":"2010-01-02","value":21100000},"#72":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":39,"unit":"USD","start":"2009-01-04","end":"2010-01-02","value":40443000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71"},{"ref":"#72"}],"rule":"component-sum","value":575319000},"#73":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2010-01-03","end":"2010-04-03","value":122800000},"#74":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":40,"unit":"USD","start":"2010-01-03","end":"2010-04-03","value":1834000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74"}],"rule":"component-sum","value":124634000},"#75":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2010-04-04","end":"2010-07-03","value":128032000},"#76":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":40,"unit":"USD","start":"2010-04-04","end":"2010-07-03","value":1238000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76"}],"rule":"component-sum","value":129270000},"#77":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2010-07-04","end":"2010-10-02","value":130514000},"#78":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":40,"unit":"USD","start":"2010-07-04","end":"2010-10-02","value":-251000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78"}],"rule":"component-sum","value":130263000},"#79":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2010-10-03","end":"2011-01-01","value":136911000},"#80":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":40,"unit":"USD","start":"2010-10-03","end":"2011-01-01","value":6628000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80"}],"rule":"component-sum","value":143539000},"#81":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2010-01-03","end":"2011-01-01","value":518257000},"#82":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":40,"unit":"USD","start":"2010-01-03","end":"2011-01-01","value":21800000},"#83":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":40,"unit":"USD","start":"2010-01-03","end":"2011-01-01","value":9449000},"#84":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2010-01-03","end":"2011-01-01","value":9500000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82"},{"ref":"#83"},{"ref":"#84"}],"rule":"component-sum","value":559006000},"#85":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-04-02","value":132413000},"#86":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-04-02","value":1390000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86"}],"rule":"component-sum","value":133803000},"#87":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2011-04-03","end":"2011-07-02","value":136197000},"#88":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":2,"unit":"USD","start":"2011-04-03","end":"2011-07-02","value":463000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88"}],"rule":"component-sum","value":136660000},"#89":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2011-07-03","end":"2011-10-01","value":138671000},"#90":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":2,"unit":"USD","start":"2011-07-03","end":"2011-10-01","value":277000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90"}],"rule":"component-sum","value":138948000},"#91":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2011-10-02","end":"2011-12-31","value":147034000},"#92":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":2,"unit":"USD","start":"2011-10-02","end":"2011-12-31","value":1131000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92"}],"rule":"component-sum","value":148165000},"#93":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-12-31","value":554315000},"#94":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-12-31","value":23100000},"#95":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-12-31","value":3261000},"#96":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-12-31","value":5900000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94"},{"ref":"#95"},{"ref":"#96"}],"rule":"component-sum","value":586576000},"#97":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":143734000},"#98":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":897000},"#99":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2200000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98"},{"ref":"#99"}],"rule":"component-sum","value":146831000},"#100":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":151455000},"#101":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":292000},"#102":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":4300000},"#103":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":2100000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101"},{"ref":"#103"}],"rule":"component-sum","value":153847000},"#104":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":149421000},"#105":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":2,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":172000},"#106":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":6400000},"#107":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":2100000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105"},{"ref":"#107"}],"rule":"component-sum","value":151693000},"#108":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2012-09-30","end":"2012-12-29","value":155046000},"#109":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":2,"unit":"USD","start":"2012-09-30","end":"2012-12-29","value":583000},"#110":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":7000000},"#111":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":600000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109"},{"ref":"#111"}],"rule":"component-sum","value":156229000},"#112":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":599656000},"#113":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":26900000},"#114":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":1944000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113"},{"ref":"#114"},{"ref":"#110"}],"rule":"component-sum","value":635500000},"#115":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":144556000},"#116":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":41,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":156000},"#117":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":2500000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116"},{"ref":"#117"}],"rule":"component-sum","value":147212000},"#118":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":152078000},"#119":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":41,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":-35000},"#120":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2012-12-30","end":"2013-06-29","value":5100000},"#121":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":2600000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119"},{"ref":"#121"}],"rule":"component-sum","value":154643000},"#122":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":154641000},"#123":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":41,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":115000},"#124":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":7700000},"#125":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":2600000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123"},{"ref":"#125"}],"rule":"component-sum","value":157356000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":41743000},"#126":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2013-09-29","end":"2013-12-28","value":155237000},"#127":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":41,"unit":"USD","start":"2013-09-29","end":"2013-12-28","value":97000},"#128":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":7400000},"#129":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":-300000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127"},{"ref":"#129"}],"rule":"component-sum","value":155034000},"#130":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":606512000},"#131":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":42,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":27300000},"#132":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":42,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":333000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131"},{"ref":"#132"},{"ref":"#128"}],"rule":"component-sum","value":641545000},"#133":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":145210000},"#134":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":42,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":-28000},"#135":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":51,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":2600000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134"},{"ref":"#135"}],"rule":"component-sum","value":147782000},"#136":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":155288000},"#137":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":42,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":10282000},"#138":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":55,"unit":"USD","start":"2013-12-29","end":"2014-06-28","value":5100000},"#139":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#135","weight":-1}],"rule":"quarter-from-ytd","value":2500000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137"},{"ref":"#139"}],"rule":"component-sum","value":168070000},"#140":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":166216000},"#141":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":42,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":987000},"#142":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":2400000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141"},{"ref":"#142"}],"rule":"component-sum","value":169603000},"#143":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2014-09-28","end":"2015-01-03","value":182341000},"#144":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":42,"unit":"USD","start":"2014-09-28","end":"2015-01-03","value":21778000},"#145":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":43,"unit":"USD","start":"2013-12-29","end":"2015-01-03","value":7200000},"#146":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":7500000},"#147":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":-300000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144"},{"ref":"#147"}],"rule":"component-sum","value":203819000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2012-09-30","end":"2012-12-29","value":30322000},"#148":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2013-12-29","end":"2015-01-03","value":649055000},"#149":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":43,"unit":"USD","start":"2013-12-29","end":"2015-01-03","value":29700000},"#150":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":43,"unit":"USD","start":"2013-12-29","end":"2015-01-03","value":33019000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149"},{"ref":"#150"},{"ref":"#145"}],"rule":"component-sum","value":718974000},"#151":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2015-01-04","end":"2015-04-04","value":168704000},"#152":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":44,"unit":"USD","start":"2015-01-04","end":"2015-04-04","value":377000},"#153":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":44,"unit":"USD","start":"2015-01-04","end":"2015-04-04","value":2800000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#152"},{"ref":"#153"}],"rule":"component-sum","value":171881000},"#154":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2015-04-05","end":"2015-07-04","value":167278000},"#155":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":45,"unit":"USD","start":"2015-04-05","end":"2015-07-04","value":-560000},"#156":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2015-04-05","end":"2015-07-04","value":2700000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155"},{"ref":"#156"}],"rule":"component-sum","value":169418000},"#157":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2015-07-05","end":"2015-10-03","value":170371000},"#158":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":46,"unit":"USD","start":"2015-07-05","end":"2015-10-03","value":172000},"#159":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2015-07-05","end":"2015-10-03","value":2700000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158"},{"ref":"#159"}],"rule":"component-sum","value":173243000},"#160":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2015-10-04","end":"2016-01-02","value":165772000},"#161":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":42,"unit":"USD","start":"2015-10-04","end":"2016-01-02","value":11803000},"#162":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":47,"unit":"USD","start":"2015-01-04","end":"2016-01-02","value":7570000},"#163":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2015-01-04","end":"2015-10-03","value":8200000},"#164":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":-630000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161"},{"ref":"#164"}],"rule":"component-sum","value":176945000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":87627000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":3070000},"#165":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2015-01-04","end":"2016-01-02","value":672125000},"#166":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":47,"unit":"USD","start":"2015-01-04","end":"2016-01-02","value":31103000},"#167":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":47,"unit":"USD","start":"2015-01-04","end":"2016-01-02","value":11792000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#166"},{"ref":"#167"},{"ref":"#162"}],"rule":"component-sum","value":722590000},"#168":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2016-01-03","end":"2016-04-02","value":165106000},"#169":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":48,"unit":"USD","start":"2016-01-03","end":"2016-04-02","value":1086000},"#170":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2016-01-03","end":"2016-04-02","value":2400000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169"},{"ref":"#170"}],"rule":"component-sum","value":168592000},"#171":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2016-04-03","end":"2016-07-02","value":162319000},"#172":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":49,"unit":"USD","start":"2016-04-03","end":"2016-07-02","value":572000},"#173":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":49,"unit":"USD","start":"2016-04-03","end":"2016-07-02","value":2911000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#172"},{"ref":"#173"}],"rule":"component-sum","value":165802000},"#174":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2016-07-03","end":"2016-10-01","value":169495000},"#175":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":50,"unit":"USD","start":"2016-07-03","end":"2016-10-01","value":399000},"#176":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2016-07-03","end":"2016-10-01","value":3235000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175"},{"ref":"#176"}],"rule":"component-sum","value":173129000},"#177":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":667744000},"#178":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2016-01-03","end":"2016-10-01","value":496920000},"#179":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178","weight":-1}],"rule":"quarter-from-ytd","value":170824000},"#180":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":11005000},"#181":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":50,"unit":"USD","start":"2016-01-03","end":"2016-10-01","value":2057000},"#182":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181","weight":-1}],"rule":"quarter-from-ytd","value":8948000},"#183":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":7055000},"#184":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2016-01-03","end":"2016-10-01","value":8575000},"#185":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184","weight":-1}],"rule":"quarter-from-ytd","value":-1520000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#182"},{"ref":"#185"}],"rule":"component-sum","value":178252000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":20155000},"#186":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":28089000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#186"},{"ref":"#180"},{"ref":"#183"}],"rule":"component-sum","value":713893000},"#187":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":163666000},"#188":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":2123000},"#189":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":1774000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188"},{"ref":"#189"}],"rule":"component-sum","value":167563000},"#190":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":162684000},"#191":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":37,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":419000},"#192":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":1748000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191"},{"ref":"#192"}],"rule":"component-sum","value":164851000},"#193":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":169547000},"#194":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":10,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":783000},"#195":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":1746000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#194"},{"ref":"#195"}],"rule":"component-sum","value":172076000},"#196":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":671831000},"#197":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":495897000},"#198":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":175934000},"#199":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":37416000},"#200":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":3325000},"#201":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200","weight":-1}],"rule":"quarter-from-ytd","value":34091000},"#202":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":6989000},"#203":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":5267000},"#204":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":1722000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#201"},{"ref":"#204"}],"rule":"component-sum","value":211747000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":45115000},"#205":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":31846000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#205"},{"ref":"#199"},{"ref":"#202"}],"rule":"component-sum","value":748082000},"#206":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":171895000},"#207":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":36,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":1338000},"#208":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":1688000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207"},{"ref":"#208"}],"rule":"component-sum","value":174921000},"#209":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":172973000},"#210":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":13,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":837000},"#211":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1642000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210"},{"ref":"#211"}],"rule":"component-sum","value":175452000},"#212":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":179577000},"#213":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":128000},"#214":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":1642000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#213"},{"ref":"#214"}],"rule":"component-sum","value":181347000},"#215":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":691140000},"#216":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":524445000},"#217":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#216","weight":-1}],"rule":"quarter-from-ytd","value":166695000},"#218":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":15725000},"#219":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":5,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":2303000},"#220":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":13422000},"#221":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":6615000},"#222":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":4972000},"#223":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222","weight":-1}],"rule":"quarter-from-ytd","value":1643000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#220"},{"ref":"#223"}],"rule":"component-sum","value":181760000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2013-09-29","end":"2013-12-28","value":37647000},"#224":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":33420000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#224"},{"ref":"#218"},{"ref":"#221"}],"rule":"component-sum","value":746900000},"#225":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":165937000},"#226":{"kind":"filed","concept":"RestructuringCharges","filing":12,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":0},"#227":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":1574000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#226"},{"ref":"#227"}],"rule":"component-sum","value":167511000},"#228":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":168411000},"#229":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":7,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":930000},"#230":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":1570000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229"},{"ref":"#230"}],"rule":"component-sum","value":170911000},"#231":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":176731000},"#232":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":8,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":284000},"#233":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":1571000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232"},{"ref":"#233"}],"rule":"component-sum","value":178586000},"#234":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":680049000},"#235":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":511080000},"#236":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235","weight":-1}],"rule":"quarter-from-ytd","value":168969000},"#237":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":2371000},"#238":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":8,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":1214000},"#239":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238","weight":-1}],"rule":"quarter-from-ytd","value":1157000},"#240":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":6275000},"#241":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":4716000},"#242":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241","weight":-1}],"rule":"quarter-from-ytd","value":1559000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#239"},{"ref":"#242"}],"rule":"component-sum","value":171685000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":105987000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2014-06-28","value":29278000},"#243":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":34699000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#243"},{"ref":"#237"},{"ref":"#240"}],"rule":"component-sum","value":723394000},"#244":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":167085000},"#245":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":1523000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245"}],"rule":"component-sum","value":168608000},"#246":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":136063000},"#247":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":7,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":0},"#248":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":1152000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247"},{"ref":"#248"}],"rule":"component-sum","value":137215000},"#249":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":146785000},"#250":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":8,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":0},"#251":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":1136000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#250"},{"ref":"#251"}],"rule":"component-sum","value":147921000},"#252":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":620900000},"#253":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":449933000},"#254":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253","weight":-1}],"rule":"quarter-from-ytd","value":170967000},"#255":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":38800000},"#256":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":8,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":32661000},"#257":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256","weight":-1}],"rule":"quarter-from-ytd","value":6139000},"#258":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":5000000},"#259":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":3811000},"#260":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":1189000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#257"},{"ref":"#260"}],"rule":"component-sum","value":178295000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":18390000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":16909000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":52729000},"#261":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":35300000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#261"},{"ref":"#255"},{"ref":"#258"}],"rule":"component-sum","value":700000000},"#262":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2021-01-03","end":"2021-04-03","value":157346000},"#263":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2021-01-03","end":"2021-04-03","value":1624000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263"}],"rule":"component-sum","value":158970000},"#264":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":163200000},"#265":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":1600000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265"}],"rule":"component-sum","value":164800000},"#266":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":169100000},"#267":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":1600000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267"}],"rule":"component-sum","value":170700000},"#268":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":665600000},"#269":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2021-01-03","end":"2021-10-02","value":489600000},"#270":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269","weight":-1}],"rule":"quarter-from-ytd","value":176000000},"#271":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":6500000},"#272":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2021-01-03","end":"2021-10-02","value":4900000},"#273":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#272","weight":-1}],"rule":"quarter-from-ytd","value":1600000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#273"}],"rule":"component-sum","value":177600000},"#274":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":39400000},"#275":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":6300000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#274"},{"ref":"#275"},{"ref":"#271"}],"rule":"component-sum","value":717800000},"#276":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2022-01-02","end":"2022-04-02","value":176500000},"#277":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2022-01-02","end":"2022-04-02","value":1600000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277"}],"rule":"component-sum","value":178100000},"#278":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":189700000},"#279":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":24,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":1000000},"#280":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":1600000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279"},{"ref":"#280"}],"rule":"component-sum","value":192300000},"#281":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":178200000},"#282":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":25,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":0},"#283":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":1600000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282"},{"ref":"#283"}],"rule":"component-sum","value":179800000},"#284":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":723400000},"#285":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2022-01-02","end":"2022-10-01","value":544300000},"#286":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":179100000},"#287":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":6700000},"#288":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":25,"unit":"USD","start":"2022-01-02","end":"2022-10-01","value":1000000},"#289":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":5700000},"#290":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":6500000},"#291":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2022-01-02","end":"2022-10-01","value":4900000},"#292":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":1600000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#289"},{"ref":"#292"}],"rule":"component-sum","value":186400000},"#293":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":47800000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#293"},{"ref":"#287"},{"ref":"#290"}],"rule":"component-sum","value":784400000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2014-09-28","end":"2015-01-03","value":24821000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2013-12-29","end":"2015-01-03","value":112849000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2015-01-04","end":"2015-04-04","value":15419000},"#294":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":167900000},"#295":{"kind":"filed","concept":"RestructuringCharges","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":0},"#296":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":1500000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295"},{"ref":"#296"}],"rule":"component-sum","value":169400000},"#297":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":211000000},"#298":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":28,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":8100000},"#299":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":1900000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#298"},{"ref":"#299"}],"rule":"component-sum","value":221000000},"#300":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":223300000},"#301":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":29,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":5300000},"#302":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":29,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":2300000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301"},{"ref":"#302"}],"rule":"component-sum","value":230900000},"#303":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":772000000},"#304":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":602200000},"#305":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#304","weight":-1}],"rule":"quarter-from-ytd","value":169800000},"#306":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":44800000},"#307":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":29,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":13400000},"#308":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":31400000},"#309":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":8500000},"#310":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":29,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":5800000},"#311":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#310","weight":-1}],"rule":"quarter-from-ytd","value":2700000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#308"},{"ref":"#311"}],"rule":"component-sum","value":203900000},"#312":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":47200000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#312"},{"ref":"#306"},{"ref":"#309"}],"rule":"component-sum","value":872500000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2015-04-05","end":"2015-07-04","value":39406000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2015-07-05","end":"2015-10-03","value":61088000},"#313":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":203100000},"#314":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":31,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":100000},"#315":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":2600000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#314"},{"ref":"#315"}],"rule":"component-sum","value":205800000},"#316":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":205900000},"#317":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":28,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":2000000},"#318":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":2600000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317"},{"ref":"#318"}],"rule":"component-sum","value":210500000},"#319":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":208400000},"#320":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":29,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":1600000},"#321":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":2600000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#320"},{"ref":"#321"}],"rule":"component-sum","value":212600000},"#322":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":820700000},"#323":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":617300000},"#324":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323","weight":-1}],"rule":"quarter-from-ytd","value":203400000},"#325":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":6200000},"#326":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":29,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":3700000},"#327":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#326","weight":-1}],"rule":"quarter-from-ytd","value":2500000},"#328":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":10500000},"#329":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":7900000},"#330":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":2600000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#327"},{"ref":"#330"}],"rule":"component-sum","value":208500000},"#331":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":53600000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#331"},{"ref":"#325"},{"ref":"#328"}],"rule":"component-sum","value":891000000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2015-10-04","end":"2016-01-02","value":47763000},"#332":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":207600000},"#333":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":6400000},"#334":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":2600000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333"},{"ref":"#334"}],"rule":"component-sum","value":216600000},"#335":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":215500000},"#336":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":35,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":2500000},"#337":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":2600000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#336"},{"ref":"#337"}],"rule":"component-sum","value":220600000},"#338":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":222700000},"#339":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":2600000},"operatingExpenses@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339"}],"rule":"component-sum","value":225300000},"#340":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":937000000},"#341":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":645700000},"#342":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":291300000},"#343":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":12200000},"#344":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":7800000},"#345":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#344","weight":-1}],"rule":"quarter-from-ytd","value":4400000},"operatingExpenses@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#345"}],"rule":"component-sum","value":295700000},"#346":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":56600000},"#347":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":18500000},"operatingExpenses@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#346"},{"ref":"#347"},{"ref":"#343"}],"rule":"component-sum","value":1024300000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2015-01-04","end":"2016-01-02","value":163676000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2016-01-03","end":"2016-04-02","value":19519000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2016-04-03","end":"2016-07-02","value":46029000},"#348":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2026-01-04","end":"2026-04-04","value":514800000},"#349":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":34,"unit":"USD","start":"2026-01-04","end":"2026-04-04","value":18000000},"#350":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2026-01-04","end":"2026-04-04","value":25800000},"operatingExpenses@2027Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349"},{"ref":"#350"}],"rule":"component-sum","value":558600000},"#351":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2026-04-05","end":"2026-07-04","value":533000000},"#352":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":35,"unit":"USD","start":"2026-04-05","end":"2026-07-04","value":17900000},"operatingExpenses@2027Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#351"},{"ref":"#352"}],"rule":"component-sum","value":550900000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2007-12-30","end":"2009-01-03","value":92364000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2009-01-04","end":"2009-04-04","value":-16376000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2009-04-05","end":"2009-07-04","value":1042000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2009-07-05","end":"2009-10-03","value":34114000},"operatingIncome@2010Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2009-10-04","end":"2010-01-02","value":-10198000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2009-01-04","end":"2010-01-02","value":8582000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2010-01-03","end":"2010-04-03","value":-5454000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2010-04-04","end":"2010-07-03","value":12047000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2010-07-04","end":"2010-10-02","value":30955000},"operatingIncome@2011Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2010-10-03","end":"2011-01-01","value":20362000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2010-01-03","end":"2011-01-01","value":57910000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-04-02","value":921000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2011-04-03","end":"2011-07-02","value":10270000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2011-07-03","end":"2011-10-01","value":40447000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2011-10-02","end":"2011-12-31","value":29849000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-12-31","value":81487000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2016-07-03","end":"2016-10-01","value":51660000},"#353":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":133692000},"#354":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2016-01-03","end":"2016-10-01","value":117208000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#354","weight":-1}],"rule":"quarter-from-ytd","value":16484000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":133692000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":7934000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":21649000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":57719000},"#355":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":76690000},"#356":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":87302000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#356","weight":-1}],"rule":"quarter-from-ytd","value":-10612000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":76690000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":3686000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":27060000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":53626000},"#357":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":128173000},"#358":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":84372000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#358","weight":-1}],"rule":"quarter-from-ytd","value":43801000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":128173000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":3677000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":23248000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":60656000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":155200000},"#359":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":151342000},"#360":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":87581000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#360","weight":-1}],"rule":"quarter-from-ytd","value":63761000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":151342000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":-23728000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":14842000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":38762000},"#361":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":61400000},"#362":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":29876000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#362","weight":-1}],"rule":"quarter-from-ytd","value":31524000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":61400000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2021-01-03","end":"2021-04-03","value":22600000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":24700000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":26200000},"#363":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":85400000},"#364":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2021-01-03","end":"2021-10-02","value":73500000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#364","weight":-1}],"rule":"quarter-from-ytd","value":11900000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":85400000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2022-01-02","end":"2022-04-02","value":20400000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":29900000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":81900000},"#365":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":155200000},"#366":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2022-01-02","end":"2022-10-01","value":132200000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#366","weight":-1}],"rule":"quarter-from-ytd","value":23000000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":6400000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":-3600000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":56800000},"#367":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":90300000},"#368":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":59600000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#368","weight":-1}],"rule":"quarter-from-ytd","value":30700000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":90300000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":29700000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":53400000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":68900000},"#369":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":206500000},"#370":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":151900000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#370","weight":-1}],"rule":"quarter-from-ytd","value":54600000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":206500000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":24400000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":68200000},"operatingIncome@2026Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":64600000},"#371":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":126000000},"#372":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":157200000},"operatingIncome@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#372","weight":-1}],"rule":"quarter-from-ytd","value":-31200000},"operatingIncome@FY2026":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":126000000},"operatingIncome@2027Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2026-01-04","end":"2026-04-04","value":-36400000},"operatingIncome@2027Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2026-04-05","end":"2026-07-04","value":92100000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":142714000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":37245000},"#373":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":54400000},"#374":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":24605000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#374","weight":-1}],"rule":"quarter-from-ytd","value":29795000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":54400000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2021-01-03","end":"2021-04-03","value":20845000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":22800000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":24400000},"#375":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":78300000},"#376":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2021-01-03","end":"2021-10-02","value":68100000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#376","weight":-1}],"rule":"quarter-from-ytd","value":10200000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":78300000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2022-01-02","end":"2022-04-02","value":18500000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":27800000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":79500000},"#377":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":146400000},"#378":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2022-01-02","end":"2022-10-01","value":125800000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#378","weight":-1}],"rule":"quarter-from-ytd","value":20600000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":146400000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":3800000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":-9000000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":47400000},"#379":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":64800000},"#380":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":42100000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#380","weight":-1}],"rule":"quarter-from-ytd","value":22700000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":64800000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":22000000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":46000000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":61800000},"#381":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":179300000},"#382":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":129800000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#382","weight":-1}],"rule":"quarter-from-ytd","value":49500000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":179300000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":18900000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":62000000},"pretaxIncome@2026Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":57400000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2015-01-04","end":"2015-04-04","value":13520000},"#383":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":90800000},"#384":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":138300000},"pretaxIncome@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#384","weight":-1}],"rule":"quarter-from-ytd","value":-47500000},"pretaxIncome@FY2026":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":90800000},"pretaxIncome@2027Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2026-01-04","end":"2026-04-04","value":-55600000},"pretaxIncome@2027Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2026-04-05","end":"2026-07-04","value":71200000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2007-12-30","end":"2009-01-03","value":76671000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2009-01-04","end":"2009-04-04","value":-19440000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2009-04-05","end":"2009-07-04","value":-1881000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2009-07-05","end":"2009-10-03","value":30998000},"pretaxIncome@2010Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2009-10-04","end":"2010-01-02","value":-12760000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2009-01-04","end":"2010-01-02","value":-3083000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2010-01-03","end":"2010-04-03","value":-8089000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2010-04-04","end":"2010-07-03","value":9085000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2010-07-04","end":"2010-10-02","value":28278000},"pretaxIncome@2011Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2010-10-03","end":"2011-01-01","value":17204000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2010-01-03","end":"2011-01-01","value":46478000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-04-02","value":-2535000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":2658000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2011-04-03","end":"2011-07-02","value":7347000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2011-07-03","end":"2011-10-01","value":38102000},"pretaxIncome@2012Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2011-10-02","end":"2011-12-31","value":27245000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-12-31","value":70159000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-239000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":10733000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":39240000},"pretaxIncome@2013Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2012-09-30","end":"2012-12-29","value":27870000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":77604000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":554000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":17588000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":42447000},"pretaxIncome@2014Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2013-09-29","end":"2013-12-28","value":36118000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":96707000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":16258000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":14868000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":50868000},"pretaxIncome@2015Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2014-09-28","end":"2015-01-03","value":22937000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2013-12-29","end":"2015-01-03","value":104931000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2015-04-05","end":"2015-07-04","value":37557000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2015-07-05","end":"2015-10-03","value":59465000},"pretaxIncome@2016Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2015-10-04","end":"2016-01-02","value":46628000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2015-01-04","end":"2016-01-02","value":157170000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2016-01-03","end":"2016-04-02","value":17723000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2016-04-03","end":"2016-07-02","value":44961000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2016-07-03","end":"2016-10-01","value":50649000},"#385":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":128911000},"#386":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2016-01-03","end":"2016-10-01","value":113333000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#386","weight":-1}],"rule":"quarter-from-ytd","value":15578000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":128911000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":6959000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":20627000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":55955000},"#387":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":70612000},"#388":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":83541000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#388","weight":-1}],"rule":"quarter-from-ytd","value":-12929000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-12-31","value":11951000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":70612000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":1462000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":13,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":24431000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":51104000},"#389":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":118725000},"#390":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":76997000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#390","weight":-1}],"rule":"quarter-from-ytd","value":41728000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":118725000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":1566000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":20768000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":58451000},"#391":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":142714000},"#392":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":80786000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#392","weight":-1}],"rule":"quarter-from-ytd","value":61928000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":-25539000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":12899000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2614000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":2909000},"#393":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":10865000},"#394":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":8181000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#394","weight":-1}],"rule":"quarter-from-ytd","value":2684000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":10865000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2007-12-30","end":"2009-01-03","value":16865000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2009-04-05","end":"2009-07-04","value":3049000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2009-07-05","end":"2009-10-03","value":3167000},"#395":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2009-01-04","end":"2010-01-02","value":12080000},"#396":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2009-01-04","end":"2009-10-03","value":9414000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#396","weight":-1}],"rule":"quarter-from-ytd","value":2666000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2009-01-04","end":"2010-01-02","value":12080000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2010-01-03","end":"2010-04-03","value":2723000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2010-04-04","end":"2010-07-03","value":3054000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":61,"unit":"USD","start":"2010-07-04","end":"2010-10-02","value":2843000},"#397":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2010-01-03","end":"2011-01-01","value":11903000},"#398":{"kind":"filed","concept":"InterestExpense","filing":61,"unit":"USD","start":"2010-01-03","end":"2010-10-02","value":8620000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#398","weight":-1}],"rule":"quarter-from-ytd","value":3283000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2010-01-03","end":"2011-01-01","value":11903000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2011-01-02","end":"2011-04-02","value":3589000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2011-04-03","end":"2011-07-02","value":3033000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":64,"unit":"USD","start":"2011-07-03","end":"2011-10-01","value":2567000},"#399":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-12-31","value":11951000},"#400":{"kind":"filed","concept":"InterestExpense","filing":64,"unit":"USD","start":"2011-01-02","end":"2011-10-01","value":9189000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#400","weight":-1}],"rule":"quarter-from-ytd","value":2762000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":2668000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":2725000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":2826000},"#401":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":9906000},"#402":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":8219000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#402","weight":-1}],"rule":"quarter-from-ytd","value":1687000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":9906000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":2202000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":2187000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":1971000},"#403":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2013-12-29","end":"2015-01-03","value":8336000},"#404":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":6360000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#404","weight":-1}],"rule":"quarter-from-ytd","value":1976000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2013-12-29","end":"2015-01-03","value":8336000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2015-01-04","end":"2015-04-04","value":1989000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2015-04-05","end":"2015-07-04","value":1968000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2015-07-05","end":"2015-10-03","value":1733000},"#405":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2015-01-04","end":"2016-01-02","value":6901000},"#406":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2015-01-04","end":"2015-10-03","value":5689000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406","weight":-1}],"rule":"quarter-from-ytd","value":1212000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2015-01-04","end":"2016-01-02","value":6901000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2016-01-03","end":"2016-04-02","value":1874000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2016-04-03","end":"2016-07-02","value":1131000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2016-07-03","end":"2016-10-01","value":1091000},"#407":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":5086000},"#408":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2016-01-03","end":"2016-10-01","value":4096000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#408","weight":-1}],"rule":"quarter-from-ytd","value":990000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":5086000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":1046000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":1347000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":1835000},"#409":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":6078000},"#410":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":4228000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410","weight":-1}],"rule":"quarter-from-ytd","value":1850000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":6078000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":2337000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2718000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":2602000},"#411":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":9448000},"#412":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":7657000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412","weight":-1}],"rule":"quarter-from-ytd","value":1791000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":9448000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":2467000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":2762000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":8628000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":6990000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":7153000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2007-12-30","end":"2009-01-03","value":45450000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2009-01-04","end":"2009-04-04","value":-11886000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2009-04-05","end":"2009-07-04","value":-1397000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2009-07-05","end":"2009-10-03","value":17614000},"netIncome@2010Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2009-10-04","end":"2010-01-02","value":-10773000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2009-01-04","end":"2010-01-02","value":-6442000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2010-01-03","end":"2010-04-03","value":-5986000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2010-04-04","end":"2010-07-03","value":4703000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2010-07-04","end":"2010-10-02","value":15681000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2010-10-03","end":"2011-01-01","value":12543000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2010-01-03","end":"2011-01-01","value":26941000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-04-02","value":-1755000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2011-04-03","end":"2011-07-02","value":4657000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2011-07-03","end":"2011-10-01","value":24947000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2011-10-02","end":"2011-12-31","value":18137000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-12-31","value":45986000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-141000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":7025000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":24490000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2012-09-30","end":"2012-12-29","value":17593000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":48967000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":1408000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":11421000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":28094000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2013-09-29","end":"2013-12-28","value":22760000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":63683000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":11096000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":9705000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":33588000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2014-09-28","end":"2015-01-03","value":7082000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2013-12-29","end":"2015-01-03","value":61471000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2015-01-04","end":"2015-04-04","value":8478000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2015-04-05","end":"2015-07-04","value":23879000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2015-07-05","end":"2015-10-03","value":40848000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2015-10-04","end":"2016-01-02","value":32231000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2015-01-04","end":"2016-01-02","value":105436000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2016-01-03","end":"2016-04-02","value":11843000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2016-04-03","end":"2016-07-02","value":29029000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2016-07-03","end":"2016-10-01","value":33813000},"#413":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":85577000},"#414":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2016-01-03","end":"2016-10-01","value":74685000},"netIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414","weight":-1}],"rule":"quarter-from-ytd","value":10892000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":85577000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":4837000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":13848000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":37271000},"#415":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":89795000},"#416":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":55956000},"netIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#416","weight":-1}],"rule":"quarter-from-ytd","value":33839000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":89795000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":2510000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":18597000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":39907000},"#417":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":93377000},"#418":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":61014000},"netIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418","weight":-1}],"rule":"quarter-from-ytd","value":32363000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":93377000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":1022000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":15810000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":46078000},"#419":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":110505000},"#420":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":62910000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#420","weight":-1}],"rule":"quarter-from-ytd","value":47595000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":110505000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":-23895000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":12556000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":30688000},"#421":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":41900000},"#422":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":19349000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#422","weight":-1}],"rule":"quarter-from-ytd","value":22551000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":41900000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-01-03","end":"2021-04-03","value":15019000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":17400000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":19200000},"#423":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":59800000},"#424":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2021-01-03","end":"2021-10-02","value":51600000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#424","weight":-1}],"rule":"quarter-from-ytd","value":8200000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":59800000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2022-01-02","end":"2022-04-02","value":14200000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":30300000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":63100000},"#425":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":123900000},"#426":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2022-01-02","end":"2022-10-01","value":107600000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426","weight":-1}],"rule":"quarter-from-ytd","value":16300000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":123900000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":1600000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":-12800000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":37800000},"#427":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":49200000},"#428":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":26500000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#428","weight":-1}],"rule":"quarter-from-ytd","value":22700000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":49200000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":17700000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":36000000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":47500000},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2010-01-03","end":"2011-01-01","value":0.59},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2011-01-02","end":"2011-04-02","value":-0.04},"#429":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":139500000},"#430":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":101200000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430","weight":-1}],"rule":"quarter-from-ytd","value":38300000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":139500000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":13900000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":48200000},"netIncome@2026Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":41200000},"#431":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":54200000},"#432":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":103400000},"netIncome@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432","weight":-1}],"rule":"quarter-from-ytd","value":-49200000},"netIncome@FY2026":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":54200000},"netIncome@2027Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2026-01-04","end":"2026-04-04","value":-38800000},"netIncome@2027Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2026-04-05","end":"2026-07-04","value":51100000},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2007-12-30","end":"2009-01-03","value":0.59},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2009-01-04","end":"2009-04-04","value":-0.27},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2009-04-05","end":"2009-07-04","value":-0.03},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2009-07-05","end":"2009-10-03","value":0.39},"dilutedEps@2010Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2009-10-04","end":"2010-01-02","value":-0.24},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2009-01-04","end":"2010-01-02","value":-0.14},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2010-01-03","end":"2010-04-03","value":-0.13},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2010-04-04","end":"2010-07-03","value":0.1},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2010-07-04","end":"2010-10-02","value":0.34},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2010-10-03","end":"2011-01-01","value":0.27},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2011-04-03","end":"2011-07-02","value":0.1},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2011-07-03","end":"2011-10-01","value":0.55},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2011-10-02","end":"2011-12-31","value":0.4},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2011-01-02","end":"2011-12-31","value":1.01},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.15},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-29","value":0.53},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2012-09-30","end":"2012-12-29","value":0.39},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-29","value":1.07},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2012-12-30","end":"2013-03-30","value":0.03},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2013-03-31","end":"2013-06-29","value":0.25},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2013-06-30","end":"2013-09-28","value":0.61},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2013-09-29","end":"2013-12-28","value":0.5},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2012-12-30","end":"2013-12-28","value":1.39},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2013-12-29","end":"2014-03-29","value":0.24},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2014-03-30","end":"2014-06-28","value":0.21},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2014-06-29","end":"2014-09-27","value":0.74},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2014-09-28","end":"2015-01-03","value":0.16},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2013-12-29","end":"2015-01-03","value":1.35},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2015-01-04","end":"2015-04-04","value":0.19},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2015-04-05","end":"2015-07-04","value":0.52},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2015-07-05","end":"2015-10-03","value":0.9},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2015-10-04","end":"2016-01-02","value":0.71},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2015-01-04","end":"2016-01-02","value":2.32},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2016-01-03","end":"2016-04-02","value":0.26},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2016-04-03","end":"2016-07-02","value":0.64},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2016-07-03","end":"2016-10-01","value":0.74},"#433":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2016-01-03","end":"2016-12-31","value":1.88},"#434":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2016-01-03","end":"2016-12-31","value":45502219},"#435":{"kind":"computed","op":"product","terms":[{"ref":"#433"},{"ref":"#434"}],"value":85544171.72},"#436":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2016-01-03","end":"2016-10-01","value":1.64},"#437":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2016-01-03","end":"2016-10-01","value":45488067},"#438":{"kind":"computed","op":"product","terms":[{"ref":"#436"},{"ref":"#437"}],"value":74600429.88},"#439":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#438","weight":-1}],"value":10943741.840000004},"#440":{"kind":"computed","op":"sum","terms":[{"ref":"#434","weight":4},{"ref":"#437","weight":-3}],"rule":"unaverage-quarter","value":45544675},"dilutedEps@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#439"},{"ref":"#440"}],"rule":"per-share-quarter","value":0.2402858696433777},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2016-01-03","end":"2016-12-31","value":1.88},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2017-01-01","end":"2017-04-01","value":0.11},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2017-04-02","end":"2017-07-01","value":0.31},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2017-07-02","end":"2017-09-30","value":0.84},"#441":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-30","value":2},"#442":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2017-01-01","end":"2017-12-30","value":44840000},"#443":{"kind":"computed","op":"product","terms":[{"ref":"#441"},{"ref":"#442"}],"value":89680000},"#444":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2017-01-01","end":"2017-09-30","value":1.24},"#445":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":45078719},"#446":{"kind":"computed","op":"product","terms":[{"ref":"#444"},{"ref":"#445"}],"value":55897611.56},"#447":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#446","weight":-1}],"value":33782388.44},"#448":{"kind":"computed","op":"sum","terms":[{"ref":"#442","weight":4},{"ref":"#445","weight":-3}],"rule":"unaverage-quarter","value":44123843},"dilutedEps@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#447"},{"ref":"#448"}],"rule":"per-share-quarter","value":0.7656266123510592},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-30","value":2},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2017-12-31","end":"2018-03-31","value":0.06},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.42},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-29","value":0.89},"#449":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2017-12-31","end":"2018-12-29","value":2.11},"#450":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2017-12-31","end":"2018-12-29","value":44328000},"#451":{"kind":"computed","op":"product","terms":[{"ref":"#449"},{"ref":"#450"}],"value":93532080},"#452":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2017-12-31","end":"2018-09-29","value":1.38},"#453":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2017-12-31","end":"2018-09-29","value":44349000},"#454":{"kind":"computed","op":"product","terms":[{"ref":"#452"},{"ref":"#453"}],"value":61201619.99999999},"#455":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#454","weight":-1}],"value":32330460.000000007},"#456":{"kind":"computed","op":"sum","terms":[{"ref":"#450","weight":4},{"ref":"#453","weight":-3}],"rule":"unaverage-quarter","value":44265000},"dilutedEps@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#455"},{"ref":"#456"}],"rule":"per-share-quarter","value":0.7303842765164352},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2017-12-31","end":"2018-12-29","value":2.11},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2018-12-30","end":"2019-03-30","value":0.02},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2014-09-27","value":29678000},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2019-03-31","end":"2019-06-29","value":0.36},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2019-06-30","end":"2019-09-28","value":1.07},"#457":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2018-12-30","end":"2019-12-28","value":2.54},"#458":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2018-12-30","end":"2019-12-28","value":43495000},"#459":{"kind":"computed","op":"product","terms":[{"ref":"#457"},{"ref":"#458"}],"value":110477300},"#460":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2018-12-30","end":"2019-09-28","value":1.44},"#461":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2018-12-30","end":"2019-09-28","value":43620000},"#462":{"kind":"computed","op":"product","terms":[{"ref":"#460"},{"ref":"#461"}],"value":62812800},"#463":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#462","weight":-1}],"value":47664500},"#464":{"kind":"computed","op":"sum","terms":[{"ref":"#458","weight":4},{"ref":"#461","weight":-3}],"rule":"unaverage-quarter","value":43120000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#463"},{"ref":"#464"}],"rule":"per-share-quarter","value":1.1053919294990724},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2018-12-30","end":"2019-12-28","value":2.54},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2019-12-29","end":"2020-03-28","value":-0.56},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2020-03-29","end":"2020-06-27","value":0.29},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2020-06-28","end":"2020-09-26","value":0.71},"#465":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2019-12-29","end":"2021-01-02","value":0.98},"#466":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2019-12-29","end":"2021-01-02","value":43000000},"#467":{"kind":"computed","op":"product","terms":[{"ref":"#465"},{"ref":"#466"}],"value":42140000},"#468":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2019-12-29","end":"2020-09-26","value":0.45},"#469":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2019-12-29","end":"2020-09-26","value":42905000},"#470":{"kind":"computed","op":"product","terms":[{"ref":"#468"},{"ref":"#469"}],"value":19307250},"#471":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#470","weight":-1}],"value":22832750},"#472":{"kind":"computed","op":"sum","terms":[{"ref":"#466","weight":4},{"ref":"#469","weight":-3}],"rule":"unaverage-quarter","value":43285000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#471"},{"ref":"#472"}],"rule":"per-share-quarter","value":0.527497978514497},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2019-12-29","end":"2021-01-02","value":0.98},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2021-01-03","end":"2021-04-03","value":0.34},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2021-04-04","end":"2021-07-03","value":0.39},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2021-07-04","end":"2021-10-02","value":0.43},"#473":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2021-01-03","end":"2022-01-01","value":1.36},"#474":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2021-01-03","end":"2022-01-01","value":44000000},"#475":{"kind":"computed","op":"product","terms":[{"ref":"#473"},{"ref":"#474"}],"value":59840000.00000001},"#476":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2021-01-03","end":"2021-10-02","value":1.17},"#477":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2021-01-03","end":"2021-10-02","value":44000000},"#478":{"kind":"computed","op":"product","terms":[{"ref":"#476"},{"ref":"#477"}],"value":51480000},"#479":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#478","weight":-1}],"value":8360000.000000007},"#480":{"kind":"computed","op":"sum","terms":[{"ref":"#474","weight":4},{"ref":"#477","weight":-3}],"rule":"unaverage-quarter","value":44000000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#479"},{"ref":"#480"}],"rule":"per-share-quarter","value":0.19000000000000017},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2021-01-03","end":"2022-01-01","value":1.36},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2022-01-02","end":"2022-04-02","value":0.33},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2022-04-03","end":"2022-07-02","value":0.72},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2022-07-03","end":"2022-10-01","value":1.51},"dilutedEps@FY2026":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2024-12-29","end":"2026-01-03","value":1.11},"#481":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2022-01-02","end":"2022-12-31","value":2.94},"#482":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2022-01-02","end":"2022-12-31","value":42200000},"#483":{"kind":"computed","op":"product","terms":[{"ref":"#481"},{"ref":"#482"}],"value":124068000},"#484":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2022-01-02","end":"2022-10-01","value":2.54},"#485":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2022-01-02","end":"2022-10-01","value":42300000},"#486":{"kind":"computed","op":"product","terms":[{"ref":"#484"},{"ref":"#485"}],"value":107442000},"#487":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#486","weight":-1}],"value":16626000},"#488":{"kind":"computed","op":"sum","terms":[{"ref":"#482","weight":4},{"ref":"#485","weight":-3}],"rule":"unaverage-quarter","value":41900000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#487"},{"ref":"#488"}],"rule":"per-share-quarter","value":0.3968019093078759},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2022-01-02","end":"2022-12-31","value":2.94},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2023-01-01","end":"2023-04-01","value":0.04},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2023-04-02","end":"2023-07-01","value":-0.3},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2023-07-02","end":"2023-09-30","value":0.8},"#489":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-30","value":1.09},"#490":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2023-01-01","end":"2023-12-30","value":45400000},"#491":{"kind":"computed","op":"product","terms":[{"ref":"#489"},{"ref":"#490"}],"value":49486000},"#492":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":0.6},"#493":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":44500000},"#494":{"kind":"computed","op":"product","terms":[{"ref":"#492"},{"ref":"#493"}],"value":26700000},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#494","weight":-1}],"value":22786000},"#496":{"kind":"computed","op":"sum","terms":[{"ref":"#490","weight":4},{"ref":"#493","weight":-3}],"rule":"unaverage-quarter","value":48100000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#495"},{"ref":"#496"}],"rule":"per-share-quarter","value":0.47372141372141374},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-30","value":1.09},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2023-12-31","end":"2024-03-30","value":0.37},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2024-03-31","end":"2024-06-29","value":0.75},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2024-06-30","end":"2024-09-28","value":0.98},"#497":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2023-12-31","end":"2024-12-28","value":2.88},"#498":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2023-12-31","end":"2024-12-28","value":48500000},"#499":{"kind":"computed","op":"product","terms":[{"ref":"#497"},{"ref":"#498"}],"value":139680000},"#500":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2023-12-31","end":"2024-09-28","value":2.09},"#501":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2023-12-31","end":"2024-09-28","value":48400000},"#502":{"kind":"computed","op":"product","terms":[{"ref":"#500"},{"ref":"#501"}],"value":101156000},"#503":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#502","weight":-1}],"value":38524000},"#504":{"kind":"computed","op":"sum","terms":[{"ref":"#498","weight":4},{"ref":"#501","weight":-3}],"rule":"unaverage-quarter","value":48800000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#503"},{"ref":"#504"}],"rule":"per-share-quarter","value":0.7894262295081967},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2023-12-31","end":"2024-12-28","value":2.88},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-29","value":0.29},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2025-03-30","end":"2025-06-28","value":1.02},"dilutedEps@2026Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2025-06-29","end":"2025-09-27","value":0.88},"#505":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2024-12-29","end":"2026-01-03","value":1.11},"#506":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2024-12-29","end":"2026-01-03","value":48900000},"#507":{"kind":"computed","op":"product","terms":[{"ref":"#505"},{"ref":"#506"}],"value":54279000.00000001},"#508":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2024-12-29","end":"2025-09-27","value":2.19},"#509":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2024-12-29","end":"2025-09-27","value":47300000},"#510":{"kind":"computed","op":"product","terms":[{"ref":"#508"},{"ref":"#509"}],"value":103587000},"#511":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#510","weight":-1}],"value":-49307999.99999999},"#512":{"kind":"computed","op":"sum","terms":[{"ref":"#506","weight":4},{"ref":"#509","weight":-3}],"rule":"unaverage-quarter","value":53700000},"dilutedEps@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#511"},{"ref":"#512"}],"rule":"per-share-quarter","value":-0.9182122905027932},"dilutedEps@2027Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2026-01-04","end":"2026-04-04","value":-0.55},"dilutedEps@2027Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2026-04-05","end":"2026-07-04","value":0.7},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2009-01-03","value":39538000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2009-07-04","value":19625000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2009-10-03","value":45968000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2010-01-02","value":87374000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2010-01-02","value":87374000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2010-04-03","value":43041000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2010-07-03","value":44323000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2010-10-02","value":72239000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2011-01-01","value":99096000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2011-01-01","value":99096000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2011-04-02","value":52363000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":63,"unit":"USD","end":"2011-07-02","value":46763000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":64,"unit":"USD","end":"2011-10-01","value":101534000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2011-12-31","value":72812000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2011-12-31","value":72812000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2012-03-31","value":56519000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2012-06-30","value":55058000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2012-09-29","value":49265000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2012-12-29","value":41782000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2012-12-29","value":41782000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2015-01-03","value":34144000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2015-01-03","value":34144000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2015-04-04","value":25469000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2015-07-04","value":33438000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2015-10-03","value":24616000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2016-01-02","value":28548000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2016-01-02","value":28548000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2016-04-02","value":38566000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2016-07-02","value":24441000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2016-10-01","value":27335000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2016-12-31","value":36312000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2016-12-31","value":36312000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2017-04-01","value":29128000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2017-07-01","value":27148000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2017-09-30","value":22416000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2017-12-30","value":23348000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2017-12-30","value":23348000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2018-03-31","value":28813000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2018-06-30","value":31065000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2018-09-29","value":43738000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2018-12-29","value":76819000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2018-12-29","value":76819000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2019-03-30","value":47872000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2019-06-29","value":28782000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2019-09-28","value":53013000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-12-28","value":52073000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-12-28","value":52073000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2020-03-28","value":35413000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2020-06-27","value":26204000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2020-09-26","value":109385000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2021-01-02","value":116120000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2021-01-02","value":116120000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2021-04-03","value":94281000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2021-07-03","value":118498000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2021-10-02","value":126436000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2022-01-01","value":52300000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2022-01-01","value":52300000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2022-04-02","value":23483000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2022-07-02","value":19600000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2022-10-01","value":21100000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2022-12-31","value":17400000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2022-12-31","value":17400000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2023-04-01","value":16800000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2023-07-01","value":23800000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2023-09-30","value":24400000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2023-12-30","value":28900000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2023-12-30","value":28900000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2024-03-30","value":27000000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2024-06-29","value":28200000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2024-09-28","value":34300000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2024-12-28","value":20200000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2024-12-28","value":20200000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2025-03-29","value":21100000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2025-06-28","value":32000000},"cash@2026Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2025-09-27","value":20700000},"cash@2026Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2026-01-03","value":209200000},"cash@FY2026":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2026-01-03","value":209200000},"cash@2027Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2026-04-04","value":71400000},"cash@2027Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2026-07-04","value":105000000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2009-01-03","value":417841000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2010-01-02","value":360271000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2010-01-02","value":360271000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2010-07-03","value":362139000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2010-10-02","value":400058000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2011-01-01","value":408161000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2011-01-01","value":408161000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2011-04-02","value":372471000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2011-07-02","value":423145000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2011-10-01","value":479147000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2011-12-31","value":431504000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2011-12-31","value":431504000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2012-03-31","value":414719000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2012-06-30","value":448225000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2012-09-29","value":456177000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2012-12-29","value":402375000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2012-12-29","value":402375000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2013-03-30","value":392988000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2013-06-29","value":458887000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2013-09-28","value":434448000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2013-12-28","value":433228000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2013-12-28","value":433228000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2014-03-29","value":398748000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2014-06-28","value":439475000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2014-09-27","value":468557000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2015-01-03","value":455559000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2015-01-03","value":455559000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2015-04-04","value":458039000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2015-07-04","value":523047000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2015-10-03","value":500970000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2016-01-02","value":438370000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2016-01-02","value":438370000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2016-04-02","value":443495000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2016-07-02","value":476069000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2016-10-01","value":465029000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2016-12-31","value":433041000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2016-12-31","value":433041000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2017-04-01","value":418018000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2017-07-01","value":467242000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2017-09-30","value":488143000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2017-12-30","value":488880000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2017-12-30","value":488880000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2018-03-31","value":460081000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2018-06-30","value":507402000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2018-09-29","value":513906000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2018-12-29","value":531883000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2018-12-29","value":531883000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2019-03-30","value":484008000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2019-06-29","value":511051000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2019-09-28","value":544567000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-12-28","value":528834000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-12-28","value":528834000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2020-03-28","value":481387000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2020-06-27","value":430994000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2020-09-26","value":500435000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2021-01-02","value":495735000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2021-01-02","value":495735000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2021-04-03","value":485572000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2021-07-03","value":563198000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2021-10-02","value":595462000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2022-01-01","value":523500000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2022-01-01","value":523500000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2022-04-02","value":532920000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2022-07-02","value":624700000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2022-10-01","value":540000000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2022-12-31","value":469200000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2022-12-31","value":469200000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2023-04-01","value":447100000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2023-07-01","value":597700000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2023-09-30","value":572400000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2023-12-30","value":535900000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2023-12-30","value":535900000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2024-03-30","value":527200000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2024-06-29","value":568100000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2024-09-28","value":561700000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2024-12-28","value":522200000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2024-12-28","value":522200000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2025-03-29","value":529300000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2025-06-28","value":597600000},"currentAssets@2026Q3":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2025-09-27","value":542900000},"currentAssets@2026Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2026-01-03","value":1411900000},"currentAssets@FY2026":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2026-01-03","value":1411900000},"currentAssets@2027Q1":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2026-04-04","value":1296900000},"currentAssets@2027Q2":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2026-07-04","value":1410600000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2009-01-03","value":1165629000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2010-01-02","value":994326000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2010-01-02","value":994326000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2010-07-03","value":972806000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2010-10-02","value":1002766000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2011-01-01","value":997880000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2011-01-01","value":997880000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2011-04-02","value":956306000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2011-07-02","value":1003873000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":64,"unit":"USD","end":"2011-10-01","value":1055184000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2011-12-31","value":1051722000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2011-12-31","value":1051722000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2012-03-31","value":1036990000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2012-06-30","value":1075638000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2012-09-29","value":1122782000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2012-12-29","value":1077066000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2012-12-29","value":1077066000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2013-03-30","value":1072730000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2013-06-29","value":1144877000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2013-09-28","value":1127356000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2013-12-28","value":1134705000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2013-12-28","value":1134705000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2014-03-29","value":1112447000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2014-06-28","value":1160272000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2014-09-27","value":1198793000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2015-01-03","value":1239334000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2015-01-03","value":1239334000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2015-04-04","value":1249152000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2015-07-04","value":1324963000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2015-10-03","value":1322433000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2016-01-02","value":1263925000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2016-01-02","value":1263925000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2016-04-02","value":1311452000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2016-07-02","value":1354730000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2016-10-01","value":1361058000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2016-12-31","value":1330234000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2016-12-31","value":1330234000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2017-04-01","value":1326283000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2017-07-01","value":1401159000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2017-09-30","value":1425416000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2017-12-30","value":1391550000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2017-12-30","value":1391550000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2018-03-31","value":1345139000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2018-06-30","value":1388388000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2018-09-29","value":1395746000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2018-12-29","value":1401844000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2018-12-29","value":1401844000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2019-03-30","value":1423396000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2019-06-29","value":1442109000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2019-09-28","value":1470476000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2019-12-28","value":1452512000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2019-12-28","value":1452512000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2020-03-28","value":1369899000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2020-06-27","value":1315363000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-09-26","value":1374725000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2021-01-02","value":1418000000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2021-01-02","value":1418000000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2021-04-03","value":1405581000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2021-07-03","value":1477188000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2021-10-02","value":1534366000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2022-01-01","value":1497900000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2022-01-01","value":1497900000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2022-04-02","value":1525004000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2022-07-02","value":1586700000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2022-10-01","value":1498600000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2022-12-31","value":1414500000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2022-12-31","value":1414500000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2023-04-01","value":1382800000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2023-07-01","value":2075600000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2023-09-30","value":2017000000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2023-12-30","value":1928800000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2023-12-30","value":1928800000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2024-03-30","value":1912600000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2024-06-29","value":1940800000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2024-09-28","value":1913400000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2024-12-28","value":1875100000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2024-12-28","value":1875100000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2025-03-29","value":1858100000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2025-06-28","value":1912000000},"totalAssets@2026Q3":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2025-09-27","value":1843000000},"totalAssets@2026Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2026-01-03","value":4885000000},"totalAssets@FY2026":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2026-01-03","value":4885000000},"totalAssets@2027Q1":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2026-04-04","value":4772600000},"totalAssets@2027Q2":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2026-07-04","value":4817600000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2010-01-02","value":300142000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2010-01-02","value":300142000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2009-01-03","value":373625000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2010-07-03","value":353596000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2010-10-02","value":373412000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2011-01-01","value":361351000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2011-01-01","value":361351000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2011-04-02","value":323537000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2011-07-02","value":371119000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2011-10-01","value":402861000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2011-12-31","value":382270000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2011-12-31","value":382270000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2012-03-31","value":371716000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2012-06-30","value":415334000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2012-09-29","value":445265000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2012-12-29","value":389171000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2012-12-29","value":389171000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2013-03-30","value":384934000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2013-06-29","value":454400000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2013-09-28","value":417249000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2013-12-28","value":411584000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2013-12-28","value":411584000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2014-03-29","value":378746000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2014-06-28","value":434994000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2014-09-27","value":449883000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2015-01-03","value":457333000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2015-01-03","value":457333000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2015-04-04","value":448773000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2015-07-04","value":713236000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2015-10-03","value":690352000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2016-01-02","value":435900000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2016-01-02","value":435900000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2016-04-02","value":459207000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2016-07-02","value":483271000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2016-10-01","value":441423000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2016-12-31","value":463473000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2016-12-31","value":463473000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2017-04-01","value":465991000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2017-07-01","value":484363000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2017-09-30","value":450905000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2017-12-30","value":489703000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2017-12-30","value":489703000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2018-03-31","value":427855000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2018-06-30","value":412899000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2018-09-29","value":435961000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2018-12-29","value":434308000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2018-12-29","value":434308000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2019-03-30","value":372860000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2019-06-29","value":423178000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2019-09-28","value":459426000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-12-28","value":478705000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-12-28","value":478705000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2020-03-28","value":365615000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2020-06-27","value":361592000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2020-09-26","value":417240000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2021-01-02","value":439028000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2021-01-02","value":439028000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2021-04-03","value":394657000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2021-07-03","value":450899000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2021-10-02","value":494144000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2022-01-01","value":506400000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2022-01-01","value":506400000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2022-04-02","value":462861000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2022-07-02","value":492100000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2022-10-01","value":460400000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2022-12-31","value":395100000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2022-12-31","value":395100000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2023-04-01","value":352600000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2023-07-01","value":489400000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2023-09-30","value":502300000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2023-12-30","value":463700000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2023-12-30","value":463700000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2024-03-30","value":407700000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2024-06-29","value":474200000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2024-09-28","value":514300000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2024-12-28","value":477500000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2024-12-28","value":477500000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2025-03-29","value":443700000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2025-06-28","value":410700000},"currentLiabilities@2026Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2025-09-27","value":409000000},"currentLiabilities@2026Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2026-01-03","value":1139300000},"currentLiabilities@FY2026":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2026-01-03","value":1139300000},"currentLiabilities@2027Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2026-04-04","value":936100000},"currentLiabilities@2027Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2026-07-04","value":1035600000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2021-01-02","value":827287000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2021-01-02","value":827287000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2021-07-03","value":842405000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2021-10-02","value":904659000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2022-01-01","value":907900000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2022-01-01","value":907900000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2022-04-02","value":942964000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2022-07-02","value":1024700000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2022-10-01","value":892200000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2022-12-31","value":797700000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2022-12-31","value":797700000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2023-04-01","value":769700000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2023-07-01","value":1360300000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2023-09-30","value":1275900000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2023-12-30","value":1167000000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2023-12-30","value":1167000000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2024-03-30","value":1140800000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2024-06-29","value":1152700000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2024-09-28","value":1066400000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2024-12-28","value":1034700000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2024-12-28","value":1034700000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2025-03-29","value":1054200000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2025-06-28","value":1101000000},"totalLiabilities@2026Q3":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2025-09-27","value":1007100000},"totalLiabilities@2026Q4":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2026-01-03","value":3049500000},"totalLiabilities@FY2026":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2026-01-03","value":3049500000},"totalLiabilities@2027Q1":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2026-04-04","value":2999000000},"totalLiabilities@2027Q2":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2026-07-04","value":3012400000},"totalLiabilities@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017"},{"ref":"equity@FY2017","weight":-1}],"rule":"accounting-identity","value":829225000},"totalLiabilities@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3"},{"ref":"equity@2018Q3","weight":-1}],"rule":"accounting-identity","value":929535000},"totalLiabilities@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4"},{"ref":"equity@2018Q4","weight":-1}],"rule":"accounting-identity","value":876973000},"totalLiabilities@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018"},{"ref":"equity@FY2018","weight":-1}],"rule":"accounting-identity","value":876973000},"totalLiabilities@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1"},{"ref":"equity@2019Q1","weight":-1}],"rule":"accounting-identity","value":830898000},"totalLiabilities@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2"},{"ref":"equity@2019Q2","weight":-1}],"rule":"accounting-identity","value":863094000},"totalLiabilities@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3"},{"ref":"equity@2019Q3","weight":-1}],"rule":"accounting-identity","value":842672000},"totalLiabilities@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4"},{"ref":"equity@2019Q4","weight":-1}],"rule":"accounting-identity","value":838585000},"totalLiabilities@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019"},{"ref":"equity@FY2019","weight":-1}],"rule":"accounting-identity","value":838585000},"totalLiabilities@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1"},{"ref":"equity@2020Q1","weight":-1}],"rule":"accounting-identity","value":878145000},"totalLiabilities@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2"},{"ref":"equity@2020Q2","weight":-1}],"rule":"accounting-identity","value":912600000},"totalLiabilities@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3"},{"ref":"equity@2020Q3","weight":-1}],"rule":"accounting-identity","value":910131000},"totalLiabilities@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4"},{"ref":"equity@2020Q4","weight":-1}],"rule":"accounting-identity","value":868112000},"totalLiabilities@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020"},{"ref":"equity@FY2020","weight":-1}],"rule":"accounting-identity","value":868112000},"totalLiabilities@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1"},{"ref":"equity@2021Q1","weight":-1}],"rule":"accounting-identity","value":818244000},"totalLiabilities@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2"},{"ref":"equity@2021Q2","weight":-1}],"rule":"accounting-identity","value":762294000},"totalLiabilities@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3"},{"ref":"equity@2021Q3","weight":-1}],"rule":"accounting-identity","value":801135000},"totalLiabilities@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1"},{"ref":"equity@2022Q1","weight":-1}],"rule":"accounting-identity","value":787781000},"totalLiabilities@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1"},{"ref":"equity@2018Q1","weight":-1}],"rule":"accounting-identity","value":824823000},"totalLiabilities@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2"},{"ref":"equity@2018Q2","weight":-1}],"rule":"accounting-identity","value":906810000},"totalLiabilities@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009"},{"ref":"equity@FY2009","weight":-1}],"rule":"accounting-identity","value":716638000},"totalLiabilities@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4"},{"ref":"equity@2010Q4","weight":-1}],"rule":"accounting-identity","value":574701000},"totalLiabilities@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010"},{"ref":"equity@FY2010","weight":-1}],"rule":"accounting-identity","value":574701000},"totalLiabilities@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2"},{"ref":"equity@2011Q2","weight":-1}],"rule":"accounting-identity","value":573095000},"totalLiabilities@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3"},{"ref":"equity@2011Q3","weight":-1}],"rule":"accounting-identity","value":600785000},"totalLiabilities@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4"},{"ref":"equity@2011Q4","weight":-1}],"rule":"accounting-identity","value":589424000},"totalLiabilities@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011"},{"ref":"equity@FY2011","weight":-1}],"rule":"accounting-identity","value":589424000},"totalLiabilities@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1"},{"ref":"equity@2012Q1","weight":-1}],"rule":"accounting-identity","value":560583000},"totalLiabilities@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2"},{"ref":"equity@2012Q2","weight":-1}],"rule":"accounting-identity","value":610703000},"totalLiabilities@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3"},{"ref":"equity@2012Q3","weight":-1}],"rule":"accounting-identity","value":645499000},"totalLiabilities@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4"},{"ref":"equity@2012Q4","weight":-1}],"rule":"accounting-identity","value":632400000},"totalLiabilities@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012"},{"ref":"equity@FY2012","weight":-1}],"rule":"accounting-identity","value":632400000},"totalLiabilities@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1"},{"ref":"equity@2013Q1","weight":-1}],"rule":"accounting-identity","value":619942000},"totalLiabilities@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2"},{"ref":"equity@2013Q2","weight":-1}],"rule":"accounting-identity","value":666824000},"totalLiabilities@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3"},{"ref":"equity@2013Q3","weight":-1}],"rule":"accounting-identity","value":702099000},"totalLiabilities@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4"},{"ref":"equity@2013Q4","weight":-1}],"rule":"accounting-identity","value":656406000},"totalLiabilities@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013"},{"ref":"equity@FY2013","weight":-1}],"rule":"accounting-identity","value":656406000},"totalLiabilities@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1"},{"ref":"equity@2014Q1","weight":-1}],"rule":"accounting-identity","value":650731000},"totalLiabilities@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2"},{"ref":"equity@2014Q2","weight":-1}],"rule":"accounting-identity","value":726008000},"totalLiabilities@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3"},{"ref":"equity@2014Q3","weight":-1}],"rule":"accounting-identity","value":695608000},"totalLiabilities@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4"},{"ref":"equity@2014Q4","weight":-1}],"rule":"accounting-identity","value":698288000},"totalLiabilities@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014"},{"ref":"equity@FY2014","weight":-1}],"rule":"accounting-identity","value":698288000},"totalLiabilities@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1"},{"ref":"equity@2015Q1","weight":-1}],"rule":"accounting-identity","value":669583000},"totalLiabilities@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2"},{"ref":"equity@2015Q2","weight":-1}],"rule":"accounting-identity","value":723274000},"totalLiabilities@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3"},{"ref":"equity@2015Q3","weight":-1}],"rule":"accounting-identity","value":759246000},"totalLiabilities@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4"},{"ref":"equity@2015Q4","weight":-1}],"rule":"accounting-identity","value":824833000},"totalLiabilities@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015"},{"ref":"equity@FY2015","weight":-1}],"rule":"accounting-identity","value":824833000},"totalLiabilities@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1"},{"ref":"equity@2016Q1","weight":-1}],"rule":"accounting-identity","value":821572000},"totalLiabilities@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2"},{"ref":"equity@2016Q2","weight":-1}],"rule":"accounting-identity","value":889827000},"totalLiabilities@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3"},{"ref":"equity@2016Q3","weight":-1}],"rule":"accounting-identity","value":866624000},"totalLiabilities@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4"},{"ref":"equity@2016Q4","weight":-1}],"rule":"accounting-identity","value":786626000},"totalLiabilities@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016"},{"ref":"equity@FY2016","weight":-1}],"rule":"accounting-identity","value":786626000},"totalLiabilities@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1"},{"ref":"equity@2017Q1","weight":-1}],"rule":"accounting-identity","value":822887000},"totalLiabilities@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2"},{"ref":"equity@2017Q2","weight":-1}],"rule":"accounting-identity","value":848844000},"totalLiabilities@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3"},{"ref":"equity@2017Q3","weight":-1}],"rule":"accounting-identity","value":836717000},"totalLiabilities@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4"},{"ref":"equity@2017Q4","weight":-1}],"rule":"accounting-identity","value":829225000},"#513":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2009-01-03","value":267300000},"#514":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":38,"unit":"USD","end":"2009-01-03","value":54494000},"totalDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#514"}],"rule":"component-sum","value":321794000},"#515":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2010-01-02","value":200000000},"#516":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2010-01-02","value":0},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#516"}],"rule":"component-sum","value":200000000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#516"}],"rule":"component-sum","value":200000000},"#517":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2010-07-03","value":150000000},"#518":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":57,"unit":"USD","end":"2010-07-03","value":50002000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#518"}],"rule":"component-sum","value":200002000},"#519":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2010-10-02","value":150000000},"#520":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":58,"unit":"USD","end":"2010-10-02","value":50030000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#520"}],"rule":"component-sum","value":200030000},"#521":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2011-01-01","value":150000000},"#522":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2011-01-01","value":50000000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#522"}],"rule":"component-sum","value":200000000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#522"}],"rule":"component-sum","value":200000000},"#523":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2011-04-02","value":150000000},"#524":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":59,"unit":"USD","end":"2011-04-02","value":50432000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#524"}],"rule":"component-sum","value":200432000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2009-01-03","value":448991000},"#525":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2011-07-02","value":150000000},"#526":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":60,"unit":"USD","end":"2011-07-02","value":50105000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#526"}],"rule":"component-sum","value":200105000},"#527":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":61,"unit":"USD","end":"2011-10-01","value":150182000},"#528":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":61,"unit":"USD","end":"2011-10-01","value":50378000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#528"}],"rule":"component-sum","value":200560000},"#529":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2011-12-31","value":150200000},"#530":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2011-12-31","value":30237000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#530"}],"rule":"component-sum","value":180437000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#530"}],"rule":"component-sum","value":180437000},"#531":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":62,"unit":"USD","end":"2012-03-31","value":150187000},"#532":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":62,"unit":"USD","end":"2012-03-31","value":65345000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#532"}],"rule":"component-sum","value":215532000},"#533":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":63,"unit":"USD","end":"2012-06-30","value":150173000},"#534":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":63,"unit":"USD","end":"2012-06-30","value":60345000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#534"}],"rule":"component-sum","value":210518000},"#535":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":64,"unit":"USD","end":"2012-09-29","value":150159000},"#536":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":64,"unit":"USD","end":"2012-09-29","value":43877000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#536"}],"rule":"component-sum","value":194036000},"#537":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2012-12-29","value":150146000},"#538":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2012-12-29","value":4440000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#538"}],"rule":"component-sum","value":154586000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2010-01-02","value":419625000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#538"}],"rule":"component-sum","value":154586000},"#539":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2013-03-30","value":150132000},"#540":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":52,"unit":"USD","end":"2013-03-30","value":49169000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#540"}],"rule":"component-sum","value":199301000},"#541":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2013-06-29","value":150118000},"#542":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":53,"unit":"USD","end":"2013-06-29","value":69169000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#542"}],"rule":"component-sum","value":219287000},"#543":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2013-09-28","value":150105000},"#544":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":54,"unit":"USD","end":"2013-09-28","value":8869000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#544"}],"rule":"component-sum","value":158974000},"#545":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2013-12-28","value":150091000},"#546":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2013-12-28","value":364000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#546"}],"rule":"component-sum","value":150455000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#546"}],"rule":"component-sum","value":150455000},"#547":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2014-03-29","value":150077000},"#548":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":0,"unit":"USD","end":"2014-03-29","value":39175000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#548"}],"rule":"component-sum","value":189252000},"#549":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2014-06-28","value":150064000},"#550":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":1,"unit":"USD","end":"2014-06-28","value":35702000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#550"}],"rule":"component-sum","value":185766000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2010-01-02","value":419625000},"#551":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2014-09-27","value":166050000},"#552":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":3,"unit":"USD","end":"2014-09-27","value":1263000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#552"}],"rule":"component-sum","value":167313000},"#553":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2015-01-03","value":197736000},"#554":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2015-01-03","value":55000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#554"}],"rule":"component-sum","value":197791000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#554"}],"rule":"component-sum","value":197791000},"#555":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2015-04-04","value":198023000},"#556":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":51,"unit":"USD","end":"2015-04-04","value":74653000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#556"}],"rule":"component-sum","value":272676000},"#557":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2015-07-04","value":9000},"#558":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":55,"unit":"USD","end":"2015-07-04","value":304326000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#557"},{"ref":"#558"}],"rule":"component-sum","value":304335000},"#559":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2015-10-03","value":0},"#560":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":56,"unit":"USD","end":"2015-10-03","value":257244000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#560"}],"rule":"component-sum","value":257244000},"#561":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2016-01-02","value":185000000},"#562":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2016-01-02","value":5477000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#562"}],"rule":"component-sum","value":190477000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#562"}],"rule":"component-sum","value":190477000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2010-07-03","value":399711000},"#563":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2016-04-02","value":195000000},"#564":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":44,"unit":"USD","end":"2016-04-02","value":105293000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#564"}],"rule":"component-sum","value":300293000},"#565":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2016-07-02","value":193000000},"#566":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2016-07-02","value":83241000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#566"}],"rule":"component-sum","value":276241000},"#567":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2016-10-01","value":215800000},"#568":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":46,"unit":"USD","end":"2016-10-01","value":21091000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#568"}],"rule":"component-sum","value":236891000},"#569":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2016-12-31","value":180000000},"#570":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2016-12-31","value":34017000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#570"}],"rule":"component-sum","value":214017000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#570"}],"rule":"component-sum","value":214017000},"#571":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2017-04-01","value":175000000},"#572":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":48,"unit":"USD","end":"2017-04-01","value":116674000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#572"}],"rule":"component-sum","value":291674000},"#573":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2017-07-01","value":240000000},"#574":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":49,"unit":"USD","end":"2017-07-01","value":93323000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#574"}],"rule":"component-sum","value":333323000},"#575":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2017-09-30","value":295000000},"#576":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2017-09-30","value":17270000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#576"}],"rule":"component-sum","value":312270000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2010-10-02","value":401981000},"#577":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2017-12-30","value":240000000},"#578":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2017-12-30","value":36648000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#578"}],"rule":"component-sum","value":276648000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#578"}],"rule":"component-sum","value":276648000},"#579":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2018-03-31","value":250000000},"#580":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2018-03-31","value":78964000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#580"}],"rule":"component-sum","value":328964000},"#581":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2018-06-30","value":296397000},"#582":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2018-06-30","value":434000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#582"}],"rule":"component-sum","value":296831000},"#583":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2018-09-29","value":249334000},"#584":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2018-09-29","value":720000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#584"}],"rule":"component-sum","value":250054000},"#585":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2018-12-29","value":249355000},"#586":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2018-12-29","value":679000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#586"}],"rule":"component-sum","value":250034000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#586"}],"rule":"component-sum","value":250034000},"#587":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2019-03-30","value":295876000},"#588":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2019-03-30","value":478000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#588"}],"rule":"component-sum","value":296354000},"#589":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2019-06-29","value":285397000},"#590":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2019-06-29","value":1101000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#590"}],"rule":"component-sum","value":286498000},"#591":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2019-09-28","value":239418000},"#592":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2019-09-28","value":1440000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#592"}],"rule":"component-sum","value":240858000},"#593":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2019-12-28","value":174439000},"#594":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2019-12-28","value":790000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#594"}],"rule":"component-sum","value":175229000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#594"}],"rule":"component-sum","value":175229000},"#595":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2020-03-28","value":228460000},"#596":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2020-03-28","value":1830000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#596"}],"rule":"component-sum","value":230290000},"#597":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2020-06-27","value":183481000},"#598":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2020-06-27","value":0},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#598"}],"rule":"component-sum","value":183481000},"#599":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2020-09-26","value":174502000},"#600":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2020-09-26","value":0},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#600"}],"rule":"component-sum","value":174502000},"#601":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2021-01-02","value":174524000},"#602":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2021-01-02","value":841000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#602"}],"rule":"component-sum","value":175365000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#602"}],"rule":"component-sum","value":175365000},"#603":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2021-04-03","value":174545000},"#604":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2021-04-03","value":1261000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#604"}],"rule":"component-sum","value":175806000},"#605":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2021-07-03","value":174566000},"#606":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2021-07-03","value":3955000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#606"}],"rule":"component-sum","value":178521000},"#607":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2021-10-02","value":174587000},"#608":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2021-10-02","value":3345000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#608"}],"rule":"component-sum","value":177932000},"#609":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2022-01-01","value":174600000},"#610":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2022-01-01","value":3200000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#610"}],"rule":"component-sum","value":177800000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#610"}],"rule":"component-sum","value":177800000},"#611":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2022-04-02","value":240929000},"#612":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2022-04-02","value":2165000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#612"}],"rule":"component-sum","value":243094000},"#613":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2022-07-02","value":308700000},"#614":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2022-07-02","value":1700000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#614"}],"rule":"component-sum","value":310400000},"#615":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2022-10-01","value":199700000},"#616":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2022-10-01","value":1200000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#616"}],"rule":"component-sum","value":200900000},"#617":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2022-12-31","value":188800000},"#618":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2022-12-31","value":1300000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#618"}],"rule":"component-sum","value":190100000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#618"}],"rule":"component-sum","value":190100000},"#619":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2023-04-01","value":206300000},"#620":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2023-04-01","value":1600000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#620"}],"rule":"component-sum","value":207900000},"#621":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2023-07-01","value":597100000},"#622":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2023-07-01","value":1100000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#622"}],"rule":"component-sum","value":598200000},"#623":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2023-09-30","value":493200000},"#624":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2023-09-30","value":15400000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#624"}],"rule":"component-sum","value":508600000},"#625":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2023-12-30","value":428300000},"#626":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2023-12-30","value":7500000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#626"}],"rule":"component-sum","value":435800000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#626"}],"rule":"component-sum","value":435800000},"#627":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2024-03-30","value":460200000},"#628":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2024-03-30","value":12800000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#628"}],"rule":"component-sum","value":473000000},"#629":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2024-06-29","value":411700000},"#630":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2024-06-29","value":50700000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#630"}],"rule":"component-sum","value":462400000},"#631":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2024-09-28","value":294500000},"#632":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2024-09-28","value":50900000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#632"}],"rule":"component-sum","value":345400000},"#633":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2024-12-28","value":294300000},"#634":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2024-12-28","value":50300000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#634"}],"rule":"component-sum","value":344600000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#634"}],"rule":"component-sum","value":344600000},"#635":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2025-03-29","value":354700000},"#636":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2025-03-29","value":50000000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#636"}],"rule":"component-sum","value":404700000},"#637":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2025-06-28","value":444400000},"#638":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2025-06-28","value":0},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#638"}],"rule":"component-sum","value":444400000},"#639":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2025-09-27","value":324200000},"#640":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2025-09-27","value":0},"totalDebt@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#640"}],"rule":"component-sum","value":324200000},"#641":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2026-01-03","value":1276900000},"#642":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2026-01-03","value":16200000},"totalDebt@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#642"}],"rule":"component-sum","value":1293100000},"totalDebt@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#642"}],"rule":"component-sum","value":1293100000},"#643":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2026-04-04","value":1426800000},"#644":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2026-04-04","value":18300000},"totalDebt@2027Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#644"}],"rule":"component-sum","value":1445100000},"#645":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2026-07-04","value":1357100000},"#646":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2026-07-04","value":18100000},"totalDebt@2027Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#646"}],"rule":"component-sum","value":1375200000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2011-01-01","value":408456000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2011-01-01","value":408456000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":59,"unit":"USD","end":"2011-04-02","value":395723000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2011-07-02","value":393170000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":61,"unit":"USD","end":"2011-10-01","value":409685000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2011-12-31","value":419322000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2011-12-31","value":419322000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2012-03-31","value":417048000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":63,"unit":"USD","end":"2012-06-30","value":408814000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":64,"unit":"USD","end":"2012-09-29","value":420683000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2012-12-29","value":420660000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2012-12-29","value":420660000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2013-03-30","value":421999000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2013-06-29","value":418869000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2013-09-28","value":431748000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2013-12-28","value":436417000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2013-12-28","value":436417000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2014-03-29","value":442864000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2014-06-28","value":436998000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2014-09-27","value":439547000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2015-01-03","value":414501000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2015-01-03","value":414501000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2015-04-04","value":427580000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2015-07-04","value":435136000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2015-10-03","value":455809000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2016-01-02","value":477299000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2016-01-02","value":477299000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2016-04-02","value":488565000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2016-07-02","value":505886000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2016-10-01","value":524341000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2016-12-31","value":501009000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2016-12-31","value":501009000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2017-04-01","value":501460000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2017-07-01","value":494349000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2017-09-30","value":495881000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2017-12-30","value":514577000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2017-12-30","value":514577000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2018-03-31","value":514241000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2018-06-30","value":525294000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2018-09-29","value":553074000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2018-12-29","value":563259000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2018-12-29","value":563259000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2019-03-30","value":545251000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2019-06-29","value":529509000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2019-09-28","value":560345000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2019-12-28","value":584400000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2019-12-28","value":584400000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2020-03-28","value":551655000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2020-06-27","value":553069000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2020-09-26","value":573590000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2021-01-02","value":590700000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2021-01-02","value":590700000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2021-04-03","value":617800000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2021-07-03","value":634800000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2021-10-02","value":629700000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2022-01-01","value":590000000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2022-01-01","value":590000000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2022-04-02","value":582000000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2022-07-02","value":562000000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2022-10-01","value":606400000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2022-12-31","value":616800000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2022-12-31","value":616800000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2023-04-01","value":613200000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2023-07-01","value":715300000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2023-09-30","value":741100000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2023-12-30","value":761800000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2023-12-30","value":761800000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2024-03-30","value":771800000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2024-06-29","value":788100000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2024-09-28","value":846900000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2024-12-31","value":840400000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2024-12-31","value":840400000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2025-03-29","value":803900000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2025-06-28","value":811000000},"equity@2026Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2025-09-27","value":835900000},"equity@2026Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2026-01-03","value":1835600000},"equity@FY2026":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2026-01-03","value":1835600000},"equity@2027Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2026-04-04","value":1773600000},"equity@2027Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2026-07-04","value":1805200000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2007-12-30","end":"2009-01-03","value":174369000},"#647":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2009-01-04","end":"2009-10-03","value":135921000},"#648":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2009-01-04","end":"2009-07-04","value":49446000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#648","weight":-1}],"rule":"quarter-from-ytd","value":86475000},"#649":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2009-01-04","end":"2010-01-02","value":193205000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#647","weight":-1}],"rule":"quarter-from-ytd","value":57284000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2009-01-04","end":"2010-01-02","value":193205000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2010-01-03","end":"2010-04-03","value":-25402000},"#650":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2010-01-03","end":"2010-07-03","value":1541000},"#651":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2010-01-03","end":"2010-04-03","value":-25402000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#651","weight":-1}],"rule":"quarter-from-ytd","value":26943000},"#652":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2010-01-03","end":"2010-10-02","value":49119000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#650","weight":-1}],"rule":"quarter-from-ytd","value":47578000},"#653":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2010-01-03","end":"2011-01-01","value":94384000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#652","weight":-1}],"rule":"quarter-from-ytd","value":45265000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2010-01-03","end":"2011-01-01","value":94384000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2011-01-02","end":"2011-04-02","value":-21983000},"#654":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2011-01-02","end":"2011-07-02","value":-8359000},"#655":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2011-01-02","end":"2011-04-02","value":-21983000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#655","weight":-1}],"rule":"quarter-from-ytd","value":13624000},"#656":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2011-01-02","end":"2011-10-01","value":66972000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#654","weight":-1}],"rule":"quarter-from-ytd","value":75331000},"#657":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-12-31","value":134278000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":67306000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-12-31","value":134278000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-27698000},"#658":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":5684000},"#659":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-27698000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#658"},{"ref":"#659","weight":-1}],"rule":"quarter-from-ytd","value":33382000},"#660":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":80836000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#660"},{"ref":"#658","weight":-1}],"rule":"quarter-from-ytd","value":75152000},"#661":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":144777000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#660","weight":-1}],"rule":"quarter-from-ytd","value":63941000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":144777000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":-31272000},"#662":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2012-12-30","end":"2013-06-29","value":-18229000},"#663":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":-31272000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#663","weight":-1}],"rule":"quarter-from-ytd","value":13043000},"#664":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":83487000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#664"},{"ref":"#662","weight":-1}],"rule":"quarter-from-ytd","value":101716000},"#665":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":165002000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":81515000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":165002000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":-36065000},"#666":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2013-12-29","end":"2014-06-28","value":-6992000},"#667":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":-36065000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#667","weight":-1}],"rule":"quarter-from-ytd","value":29073000},"#668":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":74807000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#666","weight":-1}],"rule":"quarter-from-ytd","value":81799000},"#669":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2013-12-29","end":"2015-01-03","value":167796000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#669"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":92989000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2013-12-29","end":"2015-01-03","value":167796000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2015-01-04","end":"2015-04-04","value":-49317000},"#670":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2015-01-04","end":"2015-07-04","value":-31904000},"#671":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2015-01-04","end":"2015-04-04","value":-49317000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#671","weight":-1}],"rule":"quarter-from-ytd","value":17413000},"#672":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2015-01-04","end":"2015-10-03","value":58402000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#672"},{"ref":"#670","weight":-1}],"rule":"quarter-from-ytd","value":90306000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2021-01-03","end":"2021-04-03","value":1684000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2009-07-05","end":"2009-10-03","value":45598000},"#673":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2015-01-04","end":"2016-01-02","value":173352000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":114950000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2015-01-04","end":"2016-01-02","value":173352000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2016-01-03","end":"2016-04-02","value":-20230000},"#674":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2016-01-03","end":"2016-07-02","value":31824000},"#675":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2016-01-03","end":"2016-04-02","value":-20230000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#675","weight":-1}],"rule":"quarter-from-ytd","value":52054000},"#676":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2016-01-03","end":"2016-10-01","value":113707000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#676"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":81883000},"#677":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":223362000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":109655000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":223362000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":-32009000},"#678":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-07-01","value":-27302000},"#679":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":-32009000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#679","weight":-1}],"rule":"quarter-from-ytd","value":4707000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":17300000},"dilutedShares@2010Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2009-10-04","end":"2010-01-02","value":45054000},"#680":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":57344000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#680"},{"ref":"#678","weight":-1}],"rule":"quarter-from-ytd","value":84646000},"#681":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":133149000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":75805000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":133149000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":-30753000},"#682":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2017-12-31","end":"2018-06-30","value":29478000},"#683":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":-30753000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#683","weight":-1}],"rule":"quarter-from-ytd","value":60231000},"#684":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":115037000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#684"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":85559000},"#685":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":186430000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":71393000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":186430000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":-28274000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":12600000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2009-01-04","end":"2010-01-02","value":44888809},"#686":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2018-12-30","end":"2019-06-29","value":12767000},"#687":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":-28274000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#686"},{"ref":"#687","weight":-1}],"rule":"quarter-from-ytd","value":41041000},"#688":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":115622000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#688"},{"ref":"#686","weight":-1}],"rule":"quarter-from-ytd","value":102855000},"#689":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":219380000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#688","weight":-1}],"rule":"quarter-from-ytd","value":103758000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":219380000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":-33306000},"#690":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2019-12-29","end":"2020-06-27","value":27820000},"#691":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":-33306000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#691","weight":-1}],"rule":"quarter-from-ytd","value":61126000},"#692":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":143361000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#690","weight":-1}],"rule":"quarter-from-ytd","value":115541000},"#693":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":214500000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":71139000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":214500000},"#694":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2021-01-03","end":"2021-07-03","value":37300000},"#695":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2021-01-03","end":"2021-04-03","value":1684000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#695","weight":-1}],"rule":"quarter-from-ytd","value":35616000},"#696":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2021-01-03","end":"2021-10-02","value":88500000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#694","weight":-1}],"rule":"quarter-from-ytd","value":51200000},"#697":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":131600000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":43100000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":131600000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2022-01-02","end":"2022-04-02","value":-39000000},"#698":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2022-01-02","end":"2022-07-02","value":-25200000},"#699":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2022-01-02","end":"2022-04-02","value":-39000000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#699","weight":-1}],"rule":"quarter-from-ytd","value":13800000},"#700":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2022-01-02","end":"2022-10-01","value":33900000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#700"},{"ref":"#698","weight":-1}],"rule":"quarter-from-ytd","value":59100000},"#701":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":81200000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#700","weight":-1}],"rule":"quarter-from-ytd","value":47300000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":81200000},"#702":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-07-01","value":39800000},"#703":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":17300000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#703","weight":-1}],"rule":"quarter-from-ytd","value":22500000},"#704":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":162500000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#704"},{"ref":"#702","weight":-1}],"rule":"quarter-from-ytd","value":122700000},"#705":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":267500000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#704","weight":-1}],"rule":"quarter-from-ytd","value":105000000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":267500000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":-4300000},"#706":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2023-12-31","end":"2024-06-29","value":47000000},"#707":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":-4300000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#706"},{"ref":"#707","weight":-1}],"rule":"quarter-from-ytd","value":51300000},"#708":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":175500000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#708"},{"ref":"#706","weight":-1}],"rule":"quarter-from-ytd","value":128500000},"#709":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":226700000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#709"},{"ref":"#708","weight":-1}],"rule":"quarter-from-ytd","value":51200000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":226700000},"#710":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2024-12-29","end":"2025-06-28","value":43700000},"#711":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":12600000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#711","weight":-1}],"rule":"quarter-from-ytd","value":31100000},"#712":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":198900000},"operatingCashFlow@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#712"},{"ref":"#710","weight":-1}],"rule":"quarter-from-ytd","value":155200000},"#713":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":276300000},"operatingCashFlow@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#712","weight":-1}],"rule":"quarter-from-ytd","value":77400000},"operatingCashFlow@FY2026":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":276300000},"operatingCashFlow@2027Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2026-01-04","end":"2026-04-04","value":-171800000},"#714":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2026-01-04","end":"2026-07-04","value":-32000000},"#715":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2026-01-04","end":"2026-04-04","value":-171800000},"operatingCashFlow@2027Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#714"},{"ref":"#715","weight":-1}],"rule":"quarter-from-ytd","value":139800000},"#716":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":1600000},"#717":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":0,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":3841000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#716"},{"ref":"#717"}],"rule":"component-sum","value":5441000},"#718":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2012-12-30","end":"2013-06-29","value":4400000},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"#718"},{"ref":"#716","weight":-1}],"rule":"quarter-from-ytd","value":2800000},"#720":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":1,"unit":"USD","start":"2012-12-30","end":"2013-06-29","value":7487000},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"#720"},{"ref":"#717","weight":-1}],"rule":"quarter-from-ytd","value":3646000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#721"}],"rule":"component-sum","value":6446000},"#722":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":4000000},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#718","weight":-1}],"rule":"quarter-from-ytd","value":-400000},"#724":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":3,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":12314000},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#720","weight":-1}],"rule":"quarter-from-ytd","value":4827000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#723"},{"ref":"#725"}],"rule":"component-sum","value":4427000},"#726":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2013-12-29","end":"2015-01-03","value":74323000},"#727":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":43,"unit":"USD","start":"2013-12-29","end":"2015-01-03","value":38390000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#727"}],"rule":"component-sum","value":112713000},"#728":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2015-01-04","end":"2016-01-02","value":82610000},"#729":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":47,"unit":"USD","start":"2015-01-04","end":"2016-01-02","value":32356000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#728"},{"ref":"#729"}],"rule":"component-sum","value":114966000},"#730":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":93425000},"#731":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":26159000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#731"}],"rule":"component-sum","value":119584000},"#732":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":109243000},"#733":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":18148000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#732"},{"ref":"#733"}],"rule":"component-sum","value":127391000},"#734":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":38,"unit":"USD","start":"2007-12-30","end":"2009-01-03","value":70083000},"#735":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":38,"unit":"USD","start":"2007-12-30","end":"2009-01-03","value":1413000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#735"}],"rule":"component-sum","value":71496000},"#736":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":58,"unit":"USD","start":"2009-01-04","end":"2009-10-03","value":9715000},"#737":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":57,"unit":"USD","start":"2009-01-04","end":"2009-07-04","value":6958000},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"#736"},{"ref":"#737","weight":-1}],"rule":"quarter-from-ytd","value":2757000},"#739":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":58,"unit":"USD","start":"2009-01-04","end":"2009-10-03","value":1159000},"#740":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":57,"unit":"USD","start":"2009-01-04","end":"2009-07-04","value":795000},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#740","weight":-1}],"rule":"quarter-from-ytd","value":364000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#738"},{"ref":"#741"}],"rule":"component-sum","value":3121000},"#742":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":39,"unit":"USD","start":"2009-01-04","end":"2010-01-02","value":16017000},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#736","weight":-1}],"rule":"quarter-from-ytd","value":6302000},"#744":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":39,"unit":"USD","start":"2009-01-04","end":"2010-01-02","value":1537000},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"#744"},{"ref":"#739","weight":-1}],"rule":"quarter-from-ytd","value":378000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#745"}],"rule":"component-sum","value":6680000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#744"}],"rule":"component-sum","value":17554000},"#746":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":59,"unit":"USD","start":"2010-01-03","end":"2010-04-03","value":4706000},"#747":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":59,"unit":"USD","start":"2010-01-03","end":"2010-04-03","value":93000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#746"},{"ref":"#747"}],"rule":"component-sum","value":4799000},"#748":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":60,"unit":"USD","start":"2010-01-03","end":"2010-07-03","value":12300000},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"#748"},{"ref":"#746","weight":-1}],"rule":"quarter-from-ytd","value":7594000},"#750":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":60,"unit":"USD","start":"2010-01-03","end":"2010-07-03","value":128000},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"#750"},{"ref":"#747","weight":-1}],"rule":"quarter-from-ytd","value":35000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#749"},{"ref":"#751"}],"rule":"component-sum","value":7629000},"#752":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":61,"unit":"USD","start":"2010-01-03","end":"2010-10-02","value":17834000},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"#752"},{"ref":"#748","weight":-1}],"rule":"quarter-from-ytd","value":5534000},"#754":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":61,"unit":"USD","start":"2010-01-03","end":"2010-10-02","value":842000},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"#754"},{"ref":"#750","weight":-1}],"rule":"quarter-from-ytd","value":714000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#753"},{"ref":"#755"}],"rule":"component-sum","value":6248000},"#756":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":40,"unit":"USD","start":"2010-01-03","end":"2011-01-01","value":25683000},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"#756"},{"ref":"#752","weight":-1}],"rule":"quarter-from-ytd","value":7849000},"#758":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":40,"unit":"USD","start":"2010-01-03","end":"2011-01-01","value":1039000},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"#758"},{"ref":"#754","weight":-1}],"rule":"quarter-from-ytd","value":197000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#757"},{"ref":"#759"}],"rule":"component-sum","value":8046000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#756"},{"ref":"#758"}],"rule":"component-sum","value":26722000},"#760":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":62,"unit":"USD","start":"2011-01-02","end":"2011-04-02","value":4186000},"#761":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":62,"unit":"USD","start":"2011-01-02","end":"2011-04-02","value":412000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#760"},{"ref":"#761"}],"rule":"component-sum","value":4598000},"#762":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":63,"unit":"USD","start":"2011-01-02","end":"2011-07-02","value":11740000},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"#762"},{"ref":"#760","weight":-1}],"rule":"quarter-from-ytd","value":7554000},"#764":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":63,"unit":"USD","start":"2011-01-02","end":"2011-07-02","value":2832000},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"#764"},{"ref":"#761","weight":-1}],"rule":"quarter-from-ytd","value":2420000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#763"},{"ref":"#765"}],"rule":"component-sum","value":9974000},"#766":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":64,"unit":"USD","start":"2011-01-02","end":"2011-10-01","value":16937000},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"#766"},{"ref":"#762","weight":-1}],"rule":"quarter-from-ytd","value":5197000},"#768":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":64,"unit":"USD","start":"2011-01-02","end":"2011-10-01","value":3257000},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"#768"},{"ref":"#764","weight":-1}],"rule":"quarter-from-ytd","value":425000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#767"},{"ref":"#769"}],"rule":"component-sum","value":5622000},"#770":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-12-31","value":27795000},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"#770"},{"ref":"#766","weight":-1}],"rule":"quarter-from-ytd","value":10858000},"#772":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-12-31","value":3348000},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"#772"},{"ref":"#768","weight":-1}],"rule":"quarter-from-ytd","value":91000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#771"},{"ref":"#773"}],"rule":"component-sum","value":10949000},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":63,"unit":"shares","end":"2012-06-30","value":45329791},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#770"},{"ref":"#772"}],"rule":"component-sum","value":31143000},"#774":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":8519000},"#775":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":4298000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#774"},{"ref":"#775"}],"rule":"component-sum","value":12817000},"#776":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":53,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":12248000},"#777":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":9434000},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"#777"},{"ref":"#775","weight":-1}],"rule":"quarter-from-ytd","value":5136000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#776"},{"ref":"#778"}],"rule":"component-sum","value":17384000},"#779":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":54,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":19593000},"#780":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":17362000},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"#780"},{"ref":"#777","weight":-1}],"rule":"quarter-from-ytd","value":7928000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#779"},{"ref":"#781"}],"rule":"component-sum","value":27521000},"#782":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":39473000},"#783":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":44659000},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"#782"},{"ref":"#783","weight":-1}],"rule":"quarter-from-ytd","value":-5186000},"#785":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":20797000},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"#785"},{"ref":"#780","weight":-1}],"rule":"quarter-from-ytd","value":3435000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#784"},{"ref":"#786"}],"rule":"component-sum","value":-1751000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#782"},{"ref":"#785"}],"rule":"component-sum","value":60270000},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":64,"unit":"shares","end":"2012-09-29","value":45148538},"#787":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":42,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":60977000},"#788":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":3,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":55107000},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"#787"},{"ref":"#788","weight":-1}],"rule":"quarter-from-ytd","value":5870000},"#790":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":42,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":17918000},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"#790"},{"ref":"#724","weight":-1}],"rule":"quarter-from-ytd","value":5604000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#789"},{"ref":"#791"}],"rule":"component-sum","value":11474000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#787"},{"ref":"#790"}],"rule":"component-sum","value":78895000},"#792":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":51,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":22693000},"#793":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":51,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":6384000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#792"},{"ref":"#793"}],"rule":"component-sum","value":29077000},"#794":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":55,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":28429000},"#795":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":55,"unit":"USD","start":"2013-12-29","end":"2014-06-28","value":16412000},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"#795"},{"ref":"#793","weight":-1}],"rule":"quarter-from-ytd","value":10028000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#794"},{"ref":"#796"}],"rule":"component-sum","value":38457000},"#797":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":56,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":30627000},"#798":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":56,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":30547000},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"#798"},{"ref":"#795","weight":-1}],"rule":"quarter-from-ytd","value":14135000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#797"},{"ref":"#799"}],"rule":"component-sum","value":44762000},"#800":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":43,"unit":"USD","start":"2013-12-29","end":"2015-01-03","value":112713000},"#801":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":56,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":81748000},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"#800"},{"ref":"#801","weight":-1}],"rule":"quarter-from-ytd","value":30965000},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#798","weight":-1}],"rule":"quarter-from-ytd","value":7843000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#802"},{"ref":"#803"}],"rule":"component-sum","value":38808000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2010-01-03","end":"2010-04-03","value":45166000},"#804":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":44,"unit":"USD","start":"2015-01-04","end":"2015-04-04","value":28223000},"#805":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":44,"unit":"USD","start":"2015-01-04","end":"2015-04-04","value":8138000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#804"},{"ref":"#805"}],"rule":"component-sum","value":36361000},"#806":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":45,"unit":"USD","start":"2015-04-05","end":"2015-07-04","value":21659000},"#807":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":45,"unit":"USD","start":"2015-01-04","end":"2015-07-04","value":16150000},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"#807"},{"ref":"#805","weight":-1}],"rule":"quarter-from-ytd","value":8012000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#806"},{"ref":"#808"}],"rule":"component-sum","value":29671000},"#809":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":46,"unit":"USD","start":"2015-07-05","end":"2015-10-03","value":31691000},"#810":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":46,"unit":"USD","start":"2015-01-04","end":"2015-10-03","value":23544000},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"#810"},{"ref":"#807","weight":-1}],"rule":"quarter-from-ytd","value":7394000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#809"},{"ref":"#811"}],"rule":"component-sum","value":39085000},"#812":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":47,"unit":"USD","start":"2015-01-04","end":"2016-01-02","value":114966000},"#813":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":46,"unit":"USD","start":"2015-01-04","end":"2015-10-03","value":81573000},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"#812"},{"ref":"#813","weight":-1}],"rule":"quarter-from-ytd","value":33393000},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#810","weight":-1}],"rule":"quarter-from-ytd","value":8812000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#814"},{"ref":"#815"}],"rule":"component-sum","value":42205000},"#816":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":48,"unit":"USD","start":"2016-01-03","end":"2016-04-02","value":27457000},"#817":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":48,"unit":"USD","start":"2016-01-03","end":"2016-04-02","value":6187000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#816"},{"ref":"#817"}],"rule":"component-sum","value":33644000},"#818":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":63696000},"#819":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":5,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":46979000},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"#818"},{"ref":"#819","weight":-1}],"rule":"quarter-from-ytd","value":16717000},"#821":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":8048000},"#822":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":5,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":7092000},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"#821"},{"ref":"#822","weight":-1}],"rule":"quarter-from-ytd","value":956000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#820"},{"ref":"#823"}],"rule":"component-sum","value":17673000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2010-04-04","end":"2010-07-03","value":46012000},"#824":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":49,"unit":"USD","start":"2016-04-03","end":"2016-07-02","value":28399000},"#825":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":49,"unit":"USD","start":"2016-01-03","end":"2016-07-02","value":13434000},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"#825"},{"ref":"#817","weight":-1}],"rule":"quarter-from-ytd","value":7247000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#824"},{"ref":"#826"}],"rule":"component-sum","value":35646000},"#827":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":50,"unit":"USD","start":"2016-07-03","end":"2016-10-01","value":26643000},"#828":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":50,"unit":"USD","start":"2016-01-03","end":"2016-10-01","value":19703000},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"#828"},{"ref":"#825","weight":-1}],"rule":"quarter-from-ytd","value":6269000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#827"},{"ref":"#829"}],"rule":"component-sum","value":32912000},"#830":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":119584000},"#831":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":50,"unit":"USD","start":"2016-01-03","end":"2016-10-01","value":82499000},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"#830"},{"ref":"#831","weight":-1}],"rule":"quarter-from-ytd","value":37085000},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#828","weight":-1}],"rule":"quarter-from-ytd","value":6456000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#832"},{"ref":"#833"}],"rule":"component-sum","value":43541000},"#834":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":32776000},"#835":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":7704000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#834"},{"ref":"#835"}],"rule":"component-sum","value":40480000},"#836":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":37,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":31312000},"#837":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-07-01","value":12358000},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"#837"},{"ref":"#835","weight":-1}],"rule":"quarter-from-ytd","value":4654000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#836"},{"ref":"#838"}],"rule":"component-sum","value":35966000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2010-07-04","end":"2010-10-02","value":45601000},"#839":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":10,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":39803000},"#840":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":16749000},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"#840"},{"ref":"#837","weight":-1}],"rule":"quarter-from-ytd","value":4391000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#839"},{"ref":"#841"}],"rule":"component-sum","value":44194000},"#842":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":127391000},"#843":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":103891000},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"#842"},{"ref":"#843","weight":-1}],"rule":"quarter-from-ytd","value":23500000},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"#733"},{"ref":"#840","weight":-1}],"rule":"quarter-from-ytd","value":1399000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#844"},{"ref":"#845"}],"rule":"component-sum","value":24899000},"#846":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":12,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":16331000},"#847":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":12,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":3948000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#846"},{"ref":"#847"}],"rule":"component-sum","value":20279000},"#848":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":13,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":15993000},"#849":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":13,"unit":"USD","start":"2017-12-31","end":"2018-06-30","value":5637000},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"#849"},{"ref":"#847","weight":-1}],"rule":"quarter-from-ytd","value":1689000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#848"},{"ref":"#850"}],"rule":"component-sum","value":17682000},"#851":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":14655000},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"#822"},{"ref":"#849","weight":-1}],"rule":"quarter-from-ytd","value":1455000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#851"},{"ref":"#852"}],"rule":"component-sum","value":16110000},"dilutedShares@2011Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2010-10-03","end":"2011-01-01","value":45743000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#818"},{"ref":"#821"}],"rule":"component-sum","value":71744000},"#853":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":6,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":19096000},"#854":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":6,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":1521000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#853"},{"ref":"#854"}],"rule":"component-sum","value":20617000},"#855":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":7,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":18511000},"#856":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":7,"unit":"USD","start":"2018-12-30","end":"2019-06-29","value":2948000},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"#856"},{"ref":"#854","weight":-1}],"rule":"quarter-from-ytd","value":1427000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#855"},{"ref":"#857"}],"rule":"component-sum","value":19938000},"#858":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":8,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":12584000},"#859":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":8,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":4098000},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"#859"},{"ref":"#856","weight":-1}],"rule":"quarter-from-ytd","value":1150000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#858"},{"ref":"#860"}],"rule":"component-sum","value":13734000},"#861":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":66885000},"#862":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":8,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":50191000},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"#861"},{"ref":"#862","weight":-1}],"rule":"quarter-from-ytd","value":16694000},"#864":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":6059000},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"#864"},{"ref":"#859","weight":-1}],"rule":"quarter-from-ytd","value":1961000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#863"},{"ref":"#865"}],"rule":"component-sum","value":18655000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#861"},{"ref":"#864"}],"rule":"component-sum","value":72944000},"sharesOutstanding@2012Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":60,"unit":"shares","end":"2011-07-02","value":44780796},"#866":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":15,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":13159000},"#867":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":15,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":4671000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#866"},{"ref":"#867"}],"rule":"component-sum","value":17830000},"#868":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":16,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":7617000},"#869":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":16,"unit":"USD","start":"2019-12-29","end":"2020-06-27","value":5037000},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"#869"},{"ref":"#867","weight":-1}],"rule":"quarter-from-ytd","value":366000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#868"},{"ref":"#870"}],"rule":"component-sum","value":7983000},"#871":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":17,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":11225000},"#872":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":17,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":7250000},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"#872"},{"ref":"#869","weight":-1}],"rule":"quarter-from-ytd","value":2213000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#871"},{"ref":"#873"}],"rule":"component-sum","value":13438000},"#874":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":41800000},"#875":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":17,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":32001000},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"#874"},{"ref":"#875","weight":-1}],"rule":"quarter-from-ytd","value":9799000},"#877":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":9500000},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"#877"},{"ref":"#872","weight":-1}],"rule":"quarter-from-ytd","value":2250000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#876"},{"ref":"#878"}],"rule":"component-sum","value":12049000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#874"},{"ref":"#877"}],"rule":"component-sum","value":51300000},"#879":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":19,"unit":"USD","start":"2021-01-03","end":"2021-04-03","value":18964000},"#880":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":19,"unit":"USD","start":"2021-01-03","end":"2021-04-03","value":2767000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#879"},{"ref":"#880"}],"rule":"component-sum","value":21731000},"sharesOutstanding@2012Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":61,"unit":"shares","end":"2011-10-01","value":44825933},"#881":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":20,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":13300000},"#882":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":20,"unit":"USD","start":"2021-01-03","end":"2021-07-03","value":6100000},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"#882"},{"ref":"#880","weight":-1}],"rule":"quarter-from-ytd","value":3333000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#881"},{"ref":"#883"}],"rule":"component-sum","value":16633000},"#884":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":21,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":15500000},"#885":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":21,"unit":"USD","start":"2021-01-03","end":"2021-10-02","value":9600000},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"#885"},{"ref":"#882","weight":-1}],"rule":"quarter-from-ytd","value":3500000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#884"},{"ref":"#886"}],"rule":"component-sum","value":19000000},"#887":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":66500000},"#888":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":21,"unit":"USD","start":"2021-01-03","end":"2021-10-02","value":47800000},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"#887"},{"ref":"#888","weight":-1}],"rule":"quarter-from-ytd","value":18700000},"#890":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":13100000},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"#890"},{"ref":"#885","weight":-1}],"rule":"quarter-from-ytd","value":3500000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#889"},{"ref":"#891"}],"rule":"component-sum","value":22200000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#887"},{"ref":"#890"}],"rule":"component-sum","value":79600000},"#892":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":23,"unit":"USD","start":"2022-01-02","end":"2022-04-02","value":18200000},"#893":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":23,"unit":"USD","start":"2022-01-02","end":"2022-04-02","value":3100000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#892"},{"ref":"#893"}],"rule":"component-sum","value":21300000},"#894":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2010-01-03","end":"2011-01-01","value":58630000},"#895":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":61,"unit":"USD","start":"2010-01-03","end":"2010-10-02","value":45361000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#894"},{"ref":"#895","weight":-1}],"rule":"quarter-from-ytd","value":13269000},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2011-12-31","value":44855207},"#896":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":24,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":15000000},"#897":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":24,"unit":"USD","start":"2022-01-02","end":"2022-07-02","value":5300000},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"#897"},{"ref":"#893","weight":-1}],"rule":"quarter-from-ytd","value":2200000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#896"},{"ref":"#898"}],"rule":"component-sum","value":17200000},"#899":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":25,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":15500000},"#900":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":25,"unit":"USD","start":"2022-01-02","end":"2022-10-01","value":7000000},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"#900"},{"ref":"#897","weight":-1}],"rule":"quarter-from-ytd","value":1700000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#899"},{"ref":"#901"}],"rule":"component-sum","value":17200000},"#902":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":68400000},"#903":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":25,"unit":"USD","start":"2022-01-02","end":"2022-10-01","value":48700000},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"#902"},{"ref":"#903","weight":-1}],"rule":"quarter-from-ytd","value":19700000},"#905":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":8400000},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"#905"},{"ref":"#900","weight":-1}],"rule":"quarter-from-ytd","value":1400000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#904"},{"ref":"#906"}],"rule":"component-sum","value":21100000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#902"},{"ref":"#905"}],"rule":"component-sum","value":76800000},"#907":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":20000000},"#908":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":200000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#907"},{"ref":"#908"}],"rule":"component-sum","value":20200000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2010-01-03","end":"2011-01-01","value":58630000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":62,"unit":"USD","start":"2011-01-02","end":"2011-04-02","value":12148000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":63,"unit":"USD","start":"2011-04-03","end":"2011-07-02","value":11614000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":64,"unit":"USD","start":"2011-07-03","end":"2011-10-01","value":11373000},"#909":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":28,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":21100000},"#910":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":28,"unit":"USD","start":"2023-01-01","end":"2023-07-01","value":3400000},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"#910"},{"ref":"#908","weight":-1}],"rule":"quarter-from-ytd","value":3200000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#909"},{"ref":"#911"}],"rule":"component-sum","value":24300000},"#912":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":21600000},"#913":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":29,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":900000},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"#913"},{"ref":"#910","weight":-1}],"rule":"quarter-from-ytd","value":-2500000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#912"},{"ref":"#914"}],"rule":"component-sum","value":19100000},"#915":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":79100000},"#916":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":62800000},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"#915"},{"ref":"#916","weight":-1}],"rule":"quarter-from-ytd","value":16300000},"#918":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":1000000},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"#918"},{"ref":"#913","weight":-1}],"rule":"quarter-from-ytd","value":100000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#917"},{"ref":"#919"}],"rule":"component-sum","value":16400000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#915"},{"ref":"#918"}],"rule":"component-sum","value":80100000},"#920":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":31,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":11200000},"#921":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":31,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":500000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#920"},{"ref":"#921"}],"rule":"component-sum","value":11700000},"#922":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-12-31","value":46287000},"#923":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":64,"unit":"USD","start":"2011-01-02","end":"2011-10-01","value":35135000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#922"},{"ref":"#923","weight":-1}],"rule":"quarter-from-ytd","value":11152000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2011-01-02","end":"2011-12-31","value":46287000},"#924":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":32,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":17500000},"#925":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":32,"unit":"USD","start":"2023-12-31","end":"2024-06-29","value":1400000},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"#925"},{"ref":"#921","weight":-1}],"rule":"quarter-from-ytd","value":900000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#924"},{"ref":"#926"}],"rule":"component-sum","value":18400000},"#927":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":33,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":14500000},"#928":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":33,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":2000000},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"#928"},{"ref":"#925","weight":-1}],"rule":"quarter-from-ytd","value":600000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#927"},{"ref":"#929"}],"rule":"component-sum","value":15100000},"#930":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":52900000},"#931":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":33,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":43200000},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"#930"},{"ref":"#931","weight":-1}],"rule":"quarter-from-ytd","value":9700000},"#933":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":2300000},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"#933"},{"ref":"#928","weight":-1}],"rule":"quarter-from-ytd","value":300000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#932"},{"ref":"#934"}],"rule":"component-sum","value":10000000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#930"},{"ref":"#933"}],"rule":"component-sum","value":55200000},"#935":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":16300000},"#936":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":600000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#935"},{"ref":"#936"}],"rule":"component-sum","value":16900000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":10821000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":10536000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2012-07-01","end":"2012-09-29","value":10747000},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2011-12-31","value":44855207},"#937":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":32,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":15000000},"#938":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":35,"unit":"USD","start":"2024-12-29","end":"2025-06-28","value":900000},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"#938"},{"ref":"#936","weight":-1}],"rule":"quarter-from-ytd","value":300000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#937"},{"ref":"#939"}],"rule":"component-sum","value":15300000},"#940":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":33,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":19600000},"#941":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":33,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":1300000},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"#941"},{"ref":"#938","weight":-1}],"rule":"quarter-from-ytd","value":400000},"capex@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#940"},{"ref":"#942"}],"rule":"component-sum","value":20000000},"#943":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":67800000},"#944":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":33,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":50800000},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"#943"},{"ref":"#944","weight":-1}],"rule":"quarter-from-ytd","value":17000000},"#946":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":2000000},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"#946"},{"ref":"#941","weight":-1}],"rule":"quarter-from-ytd","value":700000},"capex@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#945"},{"ref":"#947"}],"rule":"component-sum","value":17700000},"capex@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"#943"},{"ref":"#946"}],"rule":"component-sum","value":69800000},"#948":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":34,"unit":"USD","start":"2026-01-04","end":"2026-04-04","value":35700000},"#949":{"kind":"filed","concept":"PaymentsToAcquireSoftware","filing":34,"unit":"USD","start":"2026-01-04","end":"2026-04-04","value":1700000},"capex@2027Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#948"},{"ref":"#949"}],"rule":"component-sum","value":37400000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2009-01-04","end":"2010-01-02","value":74867000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2010-01-03","end":"2010-04-03","value":16060000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2010-04-04","end":"2010-07-03","value":15044000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":61,"unit":"USD","start":"2010-07-04","end":"2010-10-02","value":14257000},"#950":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":43360000},"#951":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-09-29","value":32104000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#950"},{"ref":"#951","weight":-1}],"rule":"quarter-from-ytd","value":11256000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-29","value":43360000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2012-12-30","end":"2013-03-30","value":11089000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2013-03-31","end":"2013-06-29","value":11749000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2013-06-30","end":"2013-09-28","value":11732000},"#952":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":46621000},"#953":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2012-12-30","end":"2013-09-28","value":34570000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#952"},{"ref":"#953","weight":-1}],"rule":"quarter-from-ytd","value":12051000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2012-12-30","end":"2013-12-28","value":46621000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2013-12-29","end":"2014-03-29","value":12024000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2014-03-30","end":"2014-06-28","value":14928000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2014-06-29","end":"2014-09-27","value":14812000},"#954":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2013-12-29","end":"2015-01-03","value":56722000},"#955":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2013-12-29","end":"2014-09-27","value":41764000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#954"},{"ref":"#955","weight":-1}],"rule":"quarter-from-ytd","value":14958000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2013-12-29","end":"2015-01-03","value":56722000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2015-01-04","end":"2015-04-04","value":13860000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2015-04-05","end":"2015-07-04","value":13935000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2015-07-05","end":"2015-10-03","value":14504000},"#956":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2015-01-04","end":"2016-01-02","value":57564000},"#957":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2015-01-04","end":"2015-10-03","value":42299000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#956"},{"ref":"#957","weight":-1}],"rule":"quarter-from-ytd","value":15265000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2015-01-04","end":"2016-01-02","value":57564000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2016-01-03","end":"2016-04-02","value":15251000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2016-04-03","end":"2016-07-02","value":16380000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2016-07-03","end":"2016-10-01","value":17277000},"#958":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":68947000},"#959":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2016-01-03","end":"2016-10-01","value":48908000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#958"},{"ref":"#959","weight":-1}],"rule":"quarter-from-ytd","value":20039000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2016-01-03","end":"2016-12-31","value":68947000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-04-01","value":18839000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2017-04-02","end":"2017-07-01","value":17625000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2017-07-02","end":"2017-09-30","value":18060000},"#960":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":72872000},"#961":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":54524000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#960"},{"ref":"#961","weight":-1}],"rule":"quarter-from-ytd","value":18348000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-30","value":72872000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":18445000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":18835000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":18607000},"#962":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":74788000},"#963":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2017-12-31","end":"2018-09-29","value":55887000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#962"},{"ref":"#963","weight":-1}],"rule":"quarter-from-ytd","value":18901000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":74788000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":19040000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":19410000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":19386000},"#964":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":77427000},"#965":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":57838000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#964"},{"ref":"#965","weight":-1}],"rule":"quarter-from-ytd","value":19589000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":77427000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2019-12-29","end":"2020-03-28","value":19487000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2020-03-29","end":"2020-06-27","value":19119000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2020-06-28","end":"2020-09-26","value":19312000},"#966":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":77700000},"#967":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2019-12-29","end":"2020-09-26","value":57917000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#966"},{"ref":"#967","weight":-1}],"rule":"quarter-from-ytd","value":19783000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2019-12-29","end":"2021-01-02","value":77700000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2021-01-03","end":"2021-04-03","value":20463000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2021-04-04","end":"2021-07-03","value":20700000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2021-07-04","end":"2021-10-02","value":20900000},"sharesOutstanding@2013Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":62,"unit":"shares","end":"2012-03-31","value":45532925},"#968":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":83100000},"#969":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2021-01-03","end":"2021-10-02","value":62000000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#968"},{"ref":"#969","weight":-1}],"rule":"quarter-from-ytd","value":21100000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2021-01-03","end":"2022-01-01","value":83100000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2022-01-02","end":"2022-04-02","value":21100000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2022-04-03","end":"2022-07-02","value":21300000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2022-07-03","end":"2022-10-01","value":21000000},"#970":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":84200000},"#971":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2022-01-02","end":"2022-10-01","value":63500000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#970"},{"ref":"#971","weight":-1}],"rule":"quarter-from-ytd","value":20700000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2022-01-02","end":"2022-12-31","value":84200000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-04-01","value":20100000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2023-04-02","end":"2023-07-01","value":22600000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2023-07-02","end":"2023-09-30","value":25600000},"#972":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":94900000},"#973":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":68300000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#972"},{"ref":"#973","weight":-1}],"rule":"quarter-from-ytd","value":26600000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2023-01-01","end":"2023-12-30","value":94900000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2023-12-31","end":"2024-03-30","value":26400000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2024-03-31","end":"2024-06-29","value":26400000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2024-06-30","end":"2024-09-28","value":27300000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2009-04-05","end":"2009-07-04","value":44895000},"#974":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":107800000},"#975":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2023-12-31","end":"2024-09-28","value":80100000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#974"},{"ref":"#975","weight":-1}],"rule":"quarter-from-ytd","value":27700000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2023-12-31","end":"2024-12-28","value":107800000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-03-29","value":25500000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2025-03-30","end":"2025-06-28","value":25000000},"depreciationAndAmortization@2026Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2025-06-29","end":"2025-09-27","value":24900000},"#976":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":107100000},"#977":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2024-12-29","end":"2025-09-27","value":75400000},"depreciationAndAmortization@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#976"},{"ref":"#977","weight":-1}],"rule":"quarter-from-ytd","value":31700000},"depreciationAndAmortization@FY2026":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2024-12-29","end":"2026-01-03","value":107100000},"depreciationAndAmortization@2027Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2026-01-04","end":"2026-04-04","value":75200000},"depreciationAndAmortization@2027Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2026-04-05","end":"2026-07-04","value":66200000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationAndAmortization","filing":38,"unit":"USD","start":"2007-12-30","end":"2009-01-03","value":70155000},"#978":{"kind":"filed","concept":"DepreciationAndAmortization","filing":58,"unit":"USD","start":"2009-01-04","end":"2009-10-03","value":55715000},"#979":{"kind":"filed","concept":"DepreciationAndAmortization","filing":57,"unit":"USD","start":"2009-01-04","end":"2009-07-04","value":37782000},"depreciationAndAmortization@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#978"},{"ref":"#979","weight":-1}],"rule":"quarter-from-ytd","value":17933000},"#980":{"kind":"filed","concept":"DepreciationAndAmortization","filing":38,"unit":"USD","start":"2009-01-04","end":"2010-01-02","value":74867000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#980"},{"ref":"#978","weight":-1}],"rule":"quarter-from-ytd","value":19152000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2007-12-30","end":"2009-01-03","value":44433945000},"dilutedShares@2010Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2009-01-04","end":"2009-04-04","value":44612000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2010-01-03","end":"2011-01-01","value":45808704},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2011-01-02","end":"2011-04-02","value":44853000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2011-04-03","end":"2011-07-02","value":45667000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2011-07-03","end":"2011-10-01","value":45637000},"dilutedShares@2012Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2011-10-02","end":"2011-12-31","value":45759000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2011-01-02","end":"2011-12-31","value":45694278},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":45152000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":45945000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2012-07-01","end":"2012-09-29","value":45820000},"dilutedShares@2013Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2012-09-30","end":"2012-12-29","value":45692000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2012-01-01","end":"2012-12-29","value":45819979},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2012-12-30","end":"2013-03-30","value":45720000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2013-03-31","end":"2013-06-29","value":46110000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2013-06-30","end":"2013-09-28","value":46090000},"dilutedShares@2014Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2013-09-29","end":"2013-12-28","value":45964000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2012-12-30","end":"2013-12-28","value":45956280},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2013-12-29","end":"2014-03-29","value":45838000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2014-03-30","end":"2014-06-28","value":45868000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2014-06-29","end":"2014-09-27","value":45611000},"dilutedShares@2015Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2014-09-28","end":"2015-01-03","value":45202000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2013-12-29","end":"2015-01-03","value":45578872},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2015-01-04","end":"2015-04-04","value":45523785},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2015-04-05","end":"2015-07-04","value":45620984},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2015-07-05","end":"2015-10-03","value":45402537},"dilutedShares@2016Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2015-10-04","end":"2016-01-02","value":45199000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2015-01-04","end":"2016-01-02","value":45440653},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2016-01-03","end":"2016-04-02","value":45039918},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2016-04-03","end":"2016-07-02","value":45632284},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2016-07-03","end":"2016-10-01","value":45844566},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#434","weight":4},{"ref":"#437","weight":-3}],"rule":"unaverage-quarter","value":45544675},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2016-01-03","end":"2016-12-31","value":45502219},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2017-01-01","end":"2017-04-01","value":45452664},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2017-04-02","end":"2017-07-01","value":45305547},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2017-07-02","end":"2017-09-30","value":44479117},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#442","weight":4},{"ref":"#445","weight":-3}],"rule":"unaverage-quarter","value":44123843},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2017-01-01","end":"2017-12-30","value":44840000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2017-12-31","end":"2018-03-31","value":44134142},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":44289662},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2018-07-01","end":"2018-09-29","value":44679000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#450","weight":4},{"ref":"#453","weight":-3}],"rule":"unaverage-quarter","value":44265000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2017-12-31","end":"2018-12-29","value":44328000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2018-12-30","end":"2019-03-30","value":44089000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2019-03-31","end":"2019-06-29","value":43634000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2019-06-30","end":"2019-09-28","value":43186000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#458","weight":4},{"ref":"#461","weight":-3}],"rule":"unaverage-quarter","value":43120000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2018-12-30","end":"2019-12-28","value":43495000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2019-12-29","end":"2020-03-28","value":42628000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2020-03-29","end":"2020-06-27","value":42929000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2020-06-28","end":"2020-09-26","value":43010000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#466","weight":4},{"ref":"#469","weight":-3}],"rule":"unaverage-quarter","value":43285000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2019-12-29","end":"2021-01-02","value":43000000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2021-01-03","end":"2021-04-03","value":43584000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2021-04-04","end":"2021-07-03","value":44500000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2021-07-04","end":"2021-10-02","value":44300000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#474","weight":4},{"ref":"#477","weight":-3}],"rule":"unaverage-quarter","value":44000000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2021-01-03","end":"2022-01-01","value":44000000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2022-01-02","end":"2022-04-02","value":43100000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2022-04-03","end":"2022-07-02","value":42400000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2022-07-03","end":"2022-10-01","value":41800000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#482","weight":4},{"ref":"#485","weight":-3}],"rule":"unaverage-quarter","value":41900000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2022-01-02","end":"2022-12-31","value":42200000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2023-01-01","end":"2023-04-01","value":42100000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2023-04-02","end":"2023-07-01","value":43300000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2023-07-02","end":"2023-09-30","value":47300000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#490","weight":4},{"ref":"#493","weight":-3}],"rule":"unaverage-quarter","value":48100000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2023-01-01","end":"2023-12-30","value":45400000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2023-12-31","end":"2024-03-30","value":48100000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2024-03-31","end":"2024-06-29","value":48200000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2024-06-30","end":"2024-09-28","value":48700000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#498","weight":4},{"ref":"#501","weight":-3}],"rule":"unaverage-quarter","value":48800000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2023-12-31","end":"2024-12-28","value":48500000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2025-01-01","end":"2025-03-29","value":48000000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2025-03-30","end":"2025-06-28","value":47100000},"dilutedShares@2026Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2025-06-29","end":"2025-09-27","value":46700000},"dilutedShares@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#506","weight":4},{"ref":"#509","weight":-3}],"rule":"unaverage-quarter","value":53700000},"dilutedShares@FY2026":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2024-12-29","end":"2026-01-03","value":48900000},"dilutedShares@2027Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2026-01-04","end":"2026-04-04","value":71600000},"dilutedShares@2027Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2026-04-05","end":"2026-07-04","value":72100000},"sharesOutstanding@FY2009":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2009-01-03","value":44324000},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2010-01-02","value":45093379},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2010-01-02","value":45093379},"sharesOutstanding@2011Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2010-10-02","value":44799378},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2011-01-01","value":44840701},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2011-01-01","value":44840701},"sharesOutstanding@2012Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":59,"unit":"shares","end":"2011-04-02","value":44730691},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2012-12-29","value":44950703},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2012-12-29","value":44950703},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2013-03-30","value":45457740},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2013-06-29","value":45388995},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2013-09-28","value":45252902},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2013-12-28","value":44981865},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2013-12-28","value":44981865},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2014-03-29","value":45099819},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2014-06-28","value":44951350},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2014-09-27","value":44394795},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2015-01-03","value":44165676},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2015-01-03","value":44165676},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2015-04-04","value":44485316},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2015-07-04","value":44350077},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2015-10-03","value":44180895},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2016-01-02","value":44158256},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2016-01-02","value":44158256},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2016-04-02","value":44375427},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2016-07-02","value":44454811},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2016-10-01","value":44537000},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2016-12-31","value":44079000},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2016-12-31","value":44079000},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2017-04-01","value":44240000},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2017-07-01","value":44056000},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2017-09-30","value":43427000},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2017-12-30","value":43354000},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2017-12-30","value":43354000},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2018-03-31","value":43530000},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2018-06-30","value":43736000},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2018-09-29","value":43820000},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2018-12-29","value":43582000},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2018-12-29","value":43582000},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2019-03-30","value":43339000},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2019-06-29","value":42875000},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2019-09-28","value":42824000},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2019-12-28","value":42595000},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2019-12-28","value":42595000},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2020-03-28","value":42647000},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2020-06-27","value":42675000},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2020-09-26","value":42715000},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2021-01-02","value":42919000},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2021-01-02","value":42919000},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2021-04-03","value":43552000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2022-01-01","value":42600000},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2022-01-01","value":42600000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2022-12-31","value":41400000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2022-12-31","value":41400000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2023-12-30","value":46900000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2023-12-30","value":46900000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2024-12-28","value":47200000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2024-12-28","value":47200000},"sharesOutstanding@2026Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2026-01-03","value":71300000},"sharesOutstanding@FY2026":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2026-01-03","value":71300000},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":122083000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":45273000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":52042000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":41159000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":128397000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":13196000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":24178000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":52645000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":41810000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":131829000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":39871000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":169989000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":29369000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":53460000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":75702000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":63105000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":221635000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":34848000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":62472000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":69017000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":36607000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":202944000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":26844000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":39599000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":75850000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":7269000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":149562000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":22244000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":45984000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":72313000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":62420000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":202961000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":23073000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":42940000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":228769000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":139090000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":168553000},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":7.974990542790779},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":4.966183848147271},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.0412199909406614},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":35.33124980113345},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-36713000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":439227000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-5441000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":33.41239031691375},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":0.6941037357250897},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":0.31833813026088803},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":1.020923067331023},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":168391000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":3222000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":6597000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":490543000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-6446000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":34.19985979972508},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":3.946559414761758},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":2.2363510332916907},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.009874559859155},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":185536000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":20313000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":97289000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":520591000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-4427000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":70041000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":503616000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-11474000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":35.6538318710128},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":6.955398761784936},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":4.204979834202597},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.0525870782148965},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":85425000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":37805000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":86107000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":1953977000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-78895000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":34.72351944014556},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":5.145089914192675},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":3.0914617925361805},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.0525870782148965},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":85425000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":106613000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-65142000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":433811000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-29077000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":34.3148290251459},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":4.066775615268432},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":2.4537760862979074},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.0528111187972942},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":143568000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":18460000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-9384000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":492234000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-38457000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":35.57605623567446},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":3.3210708975670884},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":1.9061442463119398},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.0103012915120668},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":156488000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":17055000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":37037000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":561961000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-44762000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":35.779335925425826},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":8.578145081260473},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":5.46421773576925},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.0415085700059794},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":137635000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":52839000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":102873000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":2337267000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-71496000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":33.6627660743545},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":3.801564928995391},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":1.8706544327101522},"netDebt@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q4"},{"ref":"cash@2026Q4","weight":-1}],"value":1083900000},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":1.1183432586149213},"netDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"cash@FY2009","weight":-1}],"value":282256000},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":93536000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":373730000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":34.03589382344465},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":0.2780357123797936},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":-0.372759971395942},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":1168000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":83354000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":412059000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-3121000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":36.901605431077186},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":7.645913132350008},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":3.947796034273701},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":34165000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":50604000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":415751000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-6680000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":36.48154495220107},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-2.5145911878348826},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-2.6563729031717185},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":1.200335174683983},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":112626000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":-10094000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":175651000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":1614745000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-17554000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":34.669601380375},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":0.5286673603038697},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-0.39683933058465737},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":1.200335174683983},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":112626000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":8997000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":-30201000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":368960000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-4799000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":32.78625387201311},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-1.5003878890582274},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-1.6467403564177758},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":-5366000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":19314000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":386175000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-7629000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":35.48698966907906},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":3.025197000667969},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":1.180999542968495},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":1.0241603411803302},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":155679000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":12139000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":41330000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":427898000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-6248000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":35.13499966220118},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":13202000},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":6.746169252462117},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":3.417434341717282},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":1.0713581780981865},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":127791000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":31121000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":37219000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":445785000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-8046000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":35.16079691599431},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":4.368149961278309},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":2.6907820923442607},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":1.1295416368018907},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":100904000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":20487000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":67662000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":1628818000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-26722000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":34.71905369449016},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":3.4332743631456877},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":1.5972344088673456},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":1.1295416368018907},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":100904000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":58381000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":-26581000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":395230000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-4598000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":34.00824433107578},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":0.2324871071889254},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-0.4430128915489296},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.1512469980249553},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":148069000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":1054000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":3650000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":422540000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-9974000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":33.94792172084748},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":2.372865691642984},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":1.075991774681731},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":1.1401868403396216},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":153342000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":10380000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":69709000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":463773000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-5622000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":35.578715639998414},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":8.021696878346754},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":4.947641902344215},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.1893605983205124},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":99026000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":40669000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":56357000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":470420000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-10949000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":35.58365599307572},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":5.966589974593669},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":3.625449508164608},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.128793784497868},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":107625000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":30007000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":103135000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":1751963000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-31143000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":34.855763724126646},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":4.444462625105675},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":2.508167662057869},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.128793784497868},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":107625000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":82110000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-40515000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":443016000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-12817000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":32.97912005965698},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":0.4932481604269427},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-0.03167030538260424},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.115687783146273},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":159013000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":2375000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":15998000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":467034000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-17384000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":34.36990008326395},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":2.7822647793505415},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":1.462323064113239},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":1.0791916866907116},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":155460000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":13642000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":47631000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":509112000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-27521000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":34.734367483275996},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":7.577856241660691},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":4.445816049595629},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":1.0245067544046804},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":144771000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":41898000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":65692000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":497214000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":1751000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":35.24896879075551},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":5.747854174880955},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":3.334938279093749},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.0339285301319985},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":112804000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":30554000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":84507000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":1916376000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-60270000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":34.392513384461},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":4.372598244613406},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":2.4434594159789182},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.0339285301319985},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":112804000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":88469000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":54181000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":621840000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-38808000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":35.252319221354},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":3.8383326039454984},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":1.0951642359752636},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":0.9961209884263764},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":163647000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":24913000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":55083000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":2109846000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-112713000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":35.28149386218082},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":5.077124841689931},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":2.7656066171921925},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":0.9961209884263764},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":163647000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":113267000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-85678000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":508058000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-36361000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":35.24510150398203},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":2.9454971278585305},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":1.6195553959390767},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.0206474097149338},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":247207000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":15509000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":-12258000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":528820000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-29671000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":36.27500325574683},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":6.934916740874229},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":4.202377223147128},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":0.7333435216394013},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":270897000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":39525000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":51221000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":554762000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-39085000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":37.611593732239996},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":9.91929853048632},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":6.6327839571324185},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":0.7256732797181727},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":232628000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":61198000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":72745000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":549103000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-42205000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":37.72086196901817},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":8.00229867340408},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":5.400039539863219},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.0056664372562514},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":161929000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":47840000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":58386000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":2140743000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-114966000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":36.7727396797197},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":7.102701375053755},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":4.575383209390306},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.0056664372562514},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":161929000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":164071000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-53874000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":481518000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-33644000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":37.065326512812426},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":3.8957202761472707},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":2.363697690988889},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":0.9657844937032755},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":261727000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":19597000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":16408000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":490509000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-35646000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":38.938528119163976},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":8.578889100119657},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":5.410427593199364},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":0.9850973884218172},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":251800000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":46092000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":48971000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":532969000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-32912000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":37.896512147019735},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":8.836373152888413},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.783667932996823},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.0534770503575934},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":209556000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":51740000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":66114000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":564801000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-43541000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":37.645561127502},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":2.835786232226877},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":1.8737796433763128},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":0.9343392171712268},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":177705000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":16568000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":103778000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":2069797000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-119584000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":37.89503827793104},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":6.067286925416918},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":3.883704434195043},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":0.9343392171712268},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":177705000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":133997000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-72489000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":469733000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-40480000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":36.36906045424951},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":1.6609897690231898},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":1.0126301377319347},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":0.8970516597960047},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":262546000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":8005000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-31259000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":492836000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-35966000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":35.91008484212368},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":4.2078972176059555},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":2.6916236624974488},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":0.9646525436501137},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":306175000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":21974000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":40452000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":541736000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-44194000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":36.90752433460393},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":9.62857929285768},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":6.217480878464605},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.0825850234528338},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":289854000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":57790000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":50906000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":594887000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-24899000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":34.96110564374653},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-1.8162680244747764},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":5.791622095759702},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":0.9983193895075179},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":253300000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":-11079000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":5758000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":2099192000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-127391000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":36.03081417098905},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":3.5245477466149358},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":4.1268322454986075},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":0.9983193895075179},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":253300000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":76690000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-51032000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":501383000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-20279000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":35.02867924976588},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":0.7298012746773214},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":0.49696180125883793},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.0753199097825197},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":300151000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":3799000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":42549000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":516554000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-17682000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":36.95085115541543},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":4.977796745484848},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":3.4209935726452962},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.2288767955359543},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":265766000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":27149000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":69449000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":557494000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-16110000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":38.1808810053672},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":8.775035999476371},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":6.530141379761749},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.1787889283674458},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":206316000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":53706000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":53720000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":554291000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-17673000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":37.43872180199702},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":7.323455254375581},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":5.411040441938699},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.2246677473129668},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":173215000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":43519000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":114686000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":2129722000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-71744000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":36.983030654658435},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":5.6766590120444045},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":4.135577606576037},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.2246677473129668},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":173215000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":128173000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-48891000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":475779000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-20617000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":35.37634318894747},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":0.7669108322765801},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":0.21315824601214708},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.2980958000321836},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":248482000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":4033000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":21103000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":502778000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-19938000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":36.6120686049739},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":4.419553406105401},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":3.005554858505093},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.2076502086592402},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":257716000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":23530000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":89121000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":564730000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-13734000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":38.00388879827818},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":9.698969916179767},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":7.3679295666996065},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.1853203780369417},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":187845000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":85103000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":552318000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-18655000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":37.96380009706547},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":10.349484400539541},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":7.725470272481289},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.1047179369340199},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":123156000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":146436000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":2095605000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-72944000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":37.10643820259223},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":6.735450368878304},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":4.918006521738163},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.1047179369340199},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":123156000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":151342000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-51136000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":492432000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-17830000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":37.55419198470676},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-5.06247013040213},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-5.0981002935754764},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.316650028034955},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":194877000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":53143000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":402614000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-7983000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":36.14871986508758},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":3.5553447548963244},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":3.0077421333026715},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.1919345560742494},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":157277000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":102103000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":468301000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-13438000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":36.59249442376983},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":7.644414993797614},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":6.05210792347302},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.1993936343591218},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":65117000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":59090000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":530652000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-12049000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":37.111153802367944},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":5.607496584699454},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":4.011377219945355},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.129164882422078},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":59245000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":163200000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":1894000000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-51300000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":36.87736524496267},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":3.140022501789915},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":2.142784085097678},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.129164882422078},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":59245000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":61390000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-20047000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":461693000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-21731000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":37.156432159870164},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":4.666596461233179},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":3.101221781029253},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.2303645950787645},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":81525000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":18983000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":485800000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-16633000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":36.807051909892266},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":4.838393731635652},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":3.408423114593536},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.2490557752401314},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":60023000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":32200000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":560500000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-19000000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":33.304925856485426},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":4.4656553604908815},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":3.2725413328788138},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.2050373980054396},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":51496000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":20900000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":591000000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-22200000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":32.21098026206668},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":1.9737933322275667},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":1.3600928843921047},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.0337677725118484},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":125500000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":52000000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":2099000000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-79600000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":34.67313678813404},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":3.9095403772202895},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":2.737593847280718},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.0337677725118484},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":125500000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":85453000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-60300000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":551900000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-21300000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":34.4050323257033},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":3.564564039839245},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":2.481216145378298},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.1513607756972395},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":219611000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":-3400000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":591800000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-17200000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":35.48335209908316},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":4.809393598198488},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":4.873733311886761},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.2694574273521642},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":290800000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":41900000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":516900000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-17200000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":34.98663994655979},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":21994000},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":13.677354709418838},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":10.537742150968604},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.1728931364031276},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":179800000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":26200000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":545900000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-21100000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":36.54420812093514},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":4.042889787308842},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":2.865178414484092},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.1875474563401671},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":172700000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":4400000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"operatingIncome@FY2023","weight":-1}],"value":2206600000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-76800000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":35.35015666017444},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":6.571259209077822},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":5.245998814463545},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.1875474563401671},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":172700000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-2900000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":472700000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-20200000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":36.380713838447086},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":1.3358380296389063},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":0.3339595074097266},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.2680090754395916},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":191100000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-1800000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":567100000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-24300000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":38.24312333629104},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-0.6388642413487134},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-2.271517302573203},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.2212913771965672},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":574400000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":103600000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":654800000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-19100000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":40.09274873524452},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":7.982012366498033},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":5.311973018549747},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.1395580330479793},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":484200000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":88600000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":649100000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-16400000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":40.1735804648426},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":4.5160341276846125},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":3.33921741688732},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.1557041190424844},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":406900000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":187400000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"operatingIncome@FY2024","weight":-1}],"value":2343700000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-80100000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":38.960558751027115},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":3.7099424815119146},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":2.0213640098603123},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.1557041190424844},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":406900000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-16000000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":558300000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-11700000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":39.59183673469388},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":5.051020408163265},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":3.010204081632653},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.2931076772136374},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":446000000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":32900000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":570300000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-18400000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":41.8951418951419},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":8.561808561808562},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":5.772005772005772},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.1980177140447068},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":434200000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":113400000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":603300000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-15100000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":41.47575126450461},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":10.249925617375782},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":7.066349300803331},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.0921641065525958},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":311100000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":41200000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":587900000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-10000000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":40.52918287937744},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":8.498054474708171},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":5.961089494163424},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.0936125654450262},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":324400000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":171500000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"operatingIncome@FY2025","weight":-1}],"value":2319900000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-55200000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":40.90405319822673},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":8.17368587713743},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":5.521690943635212},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.0936125654450262},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":324400000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-4300000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":575400000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-16900000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":39.746582194064686},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":4.068022674224742},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":2.317439146382127},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.1929231462700023},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":383600000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":15800000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":598900000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-15300000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":42.902113626143006},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":10.223354819367412},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":7.225303552690751},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.4550766983199415},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":412400000},"freeCashFlow@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q3"},{"ref":"capex@2026Q3","weight":-1}],"value":135200000},"totalCosts@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q3"},{"ref":"operatingIncome@2026Q3","weight":-1}],"value":619200000},"capexOutflow@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q3","weight":-1}],"value":-20000000},"grossMargin@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q3"},{"ref":"revenue@2026Q3"}],"scale":100,"value":42.1322023983621},"operatingMargin@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q3"},{"ref":"revenue@2026Q3"}],"scale":100,"value":9.447206785609827},"netMargin@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q3"},{"ref":"revenue@2026Q3"}],"scale":100,"value":6.0251535536706635},"currentRatio@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q3"},{"ref":"currentLiabilities@2026Q3"}],"value":1.3273838630806847},"netDebt@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q3"},{"ref":"cash@2026Q3","weight":-1}],"value":303500000},"freeCashFlow@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q4"},{"ref":"capex@2026Q4","weight":-1}],"value":59700000},"totalCosts@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q4"},{"ref":"operatingIncome@2026Q4","weight":-1}],"value":919600000},"capexOutflow@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q4","weight":-1}],"value":-17700000},"grossMargin@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q4"},{"ref":"revenue@2026Q4"}],"scale":100,"value":40.91625393966682},"operatingMargin@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q4"},{"ref":"revenue@2026Q4"}],"scale":100,"value":-3.5119315623592975},"netMargin@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q4"},{"ref":"revenue@2026Q4"}],"scale":100,"value":-5.538045925258892},"currentRatio@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q4"},{"ref":"currentLiabilities@2026Q4"}],"value":1.2392697270253665},"freeCashFlow@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2026"},{"ref":"capex@FY2026","weight":-1}],"value":206500000},"totalCosts@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2026"},{"ref":"operatingIncome@FY2026","weight":-1}],"value":2713000000},"capexOutflow@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2026","weight":-1}],"value":-69800000},"grossMargin@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2026"},{"ref":"revenue@FY2026"}],"scale":100,"value":41.42655864741106},"operatingMargin@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2026"},{"ref":"revenue@FY2026"}],"scale":100,"value":4.438182458612188},"netMargin@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2026"},{"ref":"revenue@FY2026"}],"scale":100,"value":1.9091229306093693},"currentRatio@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2026"},{"ref":"currentLiabilities@FY2026"}],"value":1.2392697270253665},"netDebt@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2026"},{"ref":"cash@FY2026","weight":-1}],"value":1083900000},"freeCashFlow@2027Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2027Q1"},{"ref":"capex@2027Q1","weight":-1}],"value":-209200000},"totalCosts@2027Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2027Q1"},{"ref":"operatingIncome@2027Q1","weight":-1}],"value":1383900000},"capexOutflow@2027Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2027Q1","weight":-1}],"value":-37400000},"grossMargin@2027Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2027Q1"},{"ref":"revenue@2027Q1"}],"scale":100,"value":37.098330241187384},"operatingMargin@2027Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2027Q1"},{"ref":"revenue@2027Q1"}],"scale":100,"value":-2.7012987012987013},"netMargin@2027Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2027Q1"},{"ref":"revenue@2027Q1"}],"scale":100,"value":-2.8794063079777366},"currentRatio@2027Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2027Q1"},{"ref":"currentLiabilities@2027Q1"}],"value":1.3854289071680377},"netDebt@2027Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2027Q1"},{"ref":"cash@2027Q1","weight":-1}],"value":1373700000},"totalCosts@2027Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2027Q2"},{"ref":"operatingIncome@2027Q2","weight":-1}],"value":1380300000},"grossMargin@2027Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2027Q2"},{"ref":"revenue@2027Q2"}],"scale":100,"value":43.95544688943222},"operatingMargin@2027Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2027Q2"},{"ref":"revenue@2027Q2"}],"scale":100,"value":6.255093724531377},"netMargin@2027Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2027Q2"},{"ref":"revenue@2027Q2"}],"scale":100,"value":3.4705243140450968},"currentRatio@2027Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2027Q2"},{"ref":"currentLiabilities@2027Q2"}],"value":1.362108922363847},"netDebt@2027Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2027Q2"},{"ref":"cash@2027Q2","weight":-1}],"value":1270200000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":413205000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":30.90676336658863},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":-4.126714529432072},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":-2.9952448031771874},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-8.300531091099419},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":1.2917614715546173},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":17.197802392055237},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":12.94028965586046},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":4.180024505282617},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-14.405540898848079},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-1.8430971259547908},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":6.02531357269518},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":4.234099746010814},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":18.681991066245605},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":12.477777257226553},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":10.82043235897635},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-8.308253508882935},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":4.850058510077294},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":9.007241970740084},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":7.984391189903614},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":4.011435157298628},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-6.70981519673054},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":0.8433261708370878},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":13.825116020784577},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":11.265339247484853},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":5.625187488068941},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-9.1001590253632},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":3.330141548709409},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":8.64674006771292},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":12.452609869279064},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":4.216909854925366},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":8.378578575173082},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":2.478207761298784},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-16.367099223079524},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-2.157240252997927},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":8.317122675976293},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":12.187827753633144},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":2.5336538190320423},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-10.75249931641775},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":3.0581244944440096},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":8.37642333856172},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":11.373766740927428},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":4.709712642087163},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-15.175634908838164},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-6.075784522386464},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":6.748129551008833},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":8.712678105344231},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":0.2646283208372513},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-10.103965992765344},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":7.827061113216363},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":11.364216520486975},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":8.981895761856036},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":5.07933274133651},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-10.197181806046853},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":4.011778885454332},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":14.250558854851244},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":13.813650522092132},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":6.51710966035247},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-10.910083976240868},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":12.730203901728565},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":20.13615665114591},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":10.510943192167579},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":8.346118441239645},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-4.139436250369095},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":3.718511263467189},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":5.488324527015511},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":3.4665782053408525},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":2.3805163889397547},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-10.536431941289534},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-0.5468875663503298},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":6.997327989311958},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":4.605378801195289},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":0.18629858582437123},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-0.6053016071801294},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-0.3194321206743567},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":14.558740865654862},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":13.033245072080025},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":7.699260476581758},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-2.7210884353741496},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":5.274971941638609},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":16.869979172865218},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":6.412451361867705},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":6.788315389487017},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-0.7169056352117372},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":2.3684605006745616},"fcfMargin@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q3"},{"ref":"revenue@2026Q3"}],"scale":100,"value":19.771863117870723},"fcfMargin@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q4"},{"ref":"revenue@2026Q4"}],"scale":100,"value":6.719945970283655},"fcfMargin@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2026"},{"ref":"revenue@FY2026"}],"scale":100,"value":7.273687918281086},"fcfMargin@2027Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2027Q1"},{"ref":"revenue@2027Q1"}],"scale":100,"value":-15.52504638218924},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":14311000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":32062000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":57005000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":49856000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":153234000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":30484000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":31983000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":67651000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":163691000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":52098000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":9058000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":83864000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":10694000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":27183000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":45378000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":33756000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":117011000},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":621300000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#981"}],"scale":100,"value":32.07806212779656},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":638156000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#982"}],"scale":100,"value":34.36260099411429},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":590722000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#983"}],"scale":100,"value":26.911813001716546},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":586872000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#984"}],"scale":100,"value":25.636765768344716},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":586872000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#985"}],"scale":100,"value":25.636765768344716},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":632116000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#986"}],"scale":100,"value":29.939441494915492},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":622764000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#987"}],"scale":100,"value":29.829277222190107},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":606860000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#988"}],"scale":100,"value":27.570279800942554},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"equity@FY2009"}],"value":770785000},"debtToCapital@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2009"},{"ref":"#989"}],"scale":100,"value":41.74886641540767},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":619625000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#990"}],"scale":100,"value":32.27758725035304},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":619625000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#991"}],"scale":100,"value":32.27758725035304},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":599713000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#992"}],"scale":100,"value":33.349618901041},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":602011000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#993"}],"scale":100,"value":33.22696761354859},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":608456000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#994"}],"scale":100,"value":32.87008427889609},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":608456000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#995"}],"scale":100,"value":32.87008427889609},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":596155000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#996"}],"scale":100,"value":33.62078654041315},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":593275000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#997"}],"scale":100,"value":33.728877839113395},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":610245000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#998"}],"scale":100,"value":32.865488451359695},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":599759000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#999"}],"scale":100,"value":30.08491744183914},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":599759000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#1000"}],"scale":100,"value":30.08491744183914},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":632580000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#1001"}],"scale":100,"value":34.07189604476904},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":619332000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#1002"}],"scale":100,"value":33.991138839911386},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":614719000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#1003"}],"scale":100,"value":31.56499148391379},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":575246000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#1004"}],"scale":100,"value":26.87302475810349},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":575246000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#1005"}],"scale":100,"value":26.87302475810349},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":612292000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#1006"}],"scale":100,"value":32.30337812677611},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":612292000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#1007"}],"scale":100,"value":32.30337812677611},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":700256000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#1008"}],"scale":100,"value":38.939473563953754},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":739471000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#1009"}],"scale":100,"value":41.15577216685982},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":713053000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#1010"}],"scale":100,"value":36.076420686821315},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":667776000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#1011"}],"scale":100,"value":28.52408592102741},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":667776000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#1012"}],"scale":100,"value":28.52408592102741},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":788858000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#1013"}],"scale":100,"value":38.06680036204234},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":782127000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#1014"}],"scale":100,"value":35.319200078759586},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":761232000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#1015"}],"scale":100,"value":31.119422199802425},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":715026000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#1016"}],"scale":100,"value":29.931359139387936},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":715026000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#1017"}],"scale":100,"value":29.931359139387936},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":793134000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#1018"}],"scale":100,"value":36.774870324560545},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":827672000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#1019"}],"scale":100,"value":40.2723542659411},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":808151000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#1020"}],"scale":100,"value":38.64005612812457},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":791225000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#1021"}],"scale":100,"value":34.96451704635218},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":791225000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#1022"}],"scale":100,"value":34.96451704635218},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":843205000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#1023"}],"scale":100,"value":39.013525773684925},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":822125000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#1024"}],"scale":100,"value":36.10533677968679},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":803128000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#1025"}],"scale":100,"value":31.135012102678527},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":813293000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#1026"}],"scale":100,"value":30.743409816634347},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":813293000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#1027"}],"scale":100,"value":30.743409816634347},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":841605000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#1028"}],"scale":100,"value":35.21295619679066},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":816007000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#1029"}],"scale":100,"value":35.10974783304555},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":801203000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#1030"}],"scale":100,"value":30.062044201032695},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":759629000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#1031"}],"scale":100,"value":23.06770805222023},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":759629000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#1032"}],"scale":100,"value":23.06770805222023},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":781945000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#1033"}],"scale":100,"value":29.450920461157754},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":736550000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#1034"}],"scale":100,"value":24.91086823705112},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":748092000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#1035"}],"scale":100,"value":23.3262753778947},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":766065000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#1036"}],"scale":100,"value":22.891660629319965},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":766065000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#1037"}],"scale":100,"value":22.891660629319965},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":793606000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#1038"}],"scale":100,"value":22.15280630438782},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":813321000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#1039"}],"scale":100,"value":21.949636121531352},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":807632000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#1040"}],"scale":100,"value":22.03132119579214},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":767800000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#1041"}],"scale":100,"value":23.157072154206826},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":767800000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#1042"}],"scale":100,"value":23.157072154206826},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":825094000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#1043"}],"scale":100,"value":29.462582445151703},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":872400000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#1044"}],"scale":100,"value":35.580009170105455},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":807300000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#1045"}],"scale":100,"value":24.88542053759445},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":806900000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#1046"}],"scale":100,"value":23.55930102862808},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":806900000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#1047"}],"scale":100,"value":23.55930102862808},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":821100000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#1048"}],"scale":100,"value":25.31969309462916},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":1313500000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#1049"}],"scale":100,"value":45.542443852303},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":1249700000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#1050"}],"scale":100,"value":40.6977674641914},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":1197600000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#1051"}],"scale":100,"value":36.38944555778223},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":1197600000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#1052"}],"scale":100,"value":36.38944555778223},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":1244800000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#1053"}],"scale":100,"value":37.99807197943444},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":1250500000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#1054"}],"scale":100,"value":36.97720911635346},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":1192300000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#1055"}],"scale":100,"value":28.969219156252624},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":1185000000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#1056"}],"scale":100,"value":29.080168776371305},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":1185000000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#1057"}],"scale":100,"value":29.080168776371305},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":1208600000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#1058"}],"scale":100,"value":33.48502399470462},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":1255400000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#1059"}],"scale":100,"value":35.39907599171579},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q3"},{"ref":"equity@2026Q3"}],"value":1160100000},"debtToCapital@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q3"},{"ref":"#1060"}],"scale":100,"value":27.94586673562624},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q4"},{"ref":"equity@2026Q4"}],"value":3128700000},"debtToCapital@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q4"},{"ref":"#1061"}],"scale":100,"value":41.33026496627992},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2026"},{"ref":"equity@FY2026"}],"value":3128700000},"debtToCapital@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2026"},{"ref":"#1062"}],"scale":100,"value":41.33026496627992},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2027Q1"},{"ref":"equity@2027Q1"}],"value":3218700000},"debtToCapital@2027Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2027Q1"},{"ref":"#1063"}],"scale":100,"value":44.89700810886383},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2027Q2"},{"ref":"equity@2027Q2"}],"value":3180400000},"debtToCapital@2027Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2027Q2"},{"ref":"#1064"}],"scale":100,"value":43.239844044774244},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":50516000},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":1054860000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"#1066"}],"scale":100,"value":4.788881936939499},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":54912000},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":1110257500},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"#1068"}],"scale":100,"value":4.945879672058059},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":58516000},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":1125069000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"#1070"}],"scale":100,"value":5.2011032212246535},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":63683000},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":1105885500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"#1072"}],"scale":100,"value":5.75855276156528},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":1105885500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1073"}],"scale":100,"value":5.75855276156528},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":73371000},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":1092588500},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"#1075"}],"scale":100,"value":6.715337018465781},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":71655000},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":1152574500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"#1077"}],"scale":100,"value":6.2169517024712935},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":77149000},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":1163074500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"#1079"}],"scale":100,"value":6.6331950360875425},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"totalAssets@FY2009"}],"scale":100,"value":3.8991823298836934},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":-6442000},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":1079977500},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"#1081"}],"scale":100,"value":-0.5964939084379073},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":1079977500},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1082"}],"scale":100,"value":-0.5964939084379073},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":5558000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"totalAssets@2011Q2"}],"scale":100,"value":0.5713369366554071},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":3625000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"totalAssets@2011Q3"}],"scale":100,"value":0.3615000907489883},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":26941000},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":996103000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1086"}],"scale":100,"value":2.7046399820098923},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":996103000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1087"}],"scale":100,"value":2.7046399820098923},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":31172000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"totalAssets@2012Q1"}],"scale":100,"value":3.2596261029419455},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":31126000},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":988339500},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"#1090"}],"scale":100,"value":3.1493226770760456},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":40392000},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":1028975000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"#1092"}],"scale":100,"value":3.925459802230375},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":45986000},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":1024801000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"#1094"}],"scale":100,"value":4.487310219252323},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":1024801000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1095"}],"scale":100,"value":4.487310219252323},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":47600000},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":996648000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"#1097"}],"scale":100,"value":4.7760091827806805},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":49968000},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":1039755500},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"#1099"}],"scale":100,"value":4.805745196827523},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":49511000},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":1088983000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"#1101"}],"scale":100,"value":4.546535620849912},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":48967000},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":1064394000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"#1103"}],"scale":100,"value":4.600458101041531},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":1064394000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1104"}],"scale":100,"value":4.600458101041531},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":61471000},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":1187019500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"#1106"}],"scale":100,"value":5.178600688531233},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":1187019500},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1107"}],"scale":100,"value":5.178600688531233},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":434308000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1108"}],"scale":100,"value":-1.48327914751743},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":58853000},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":1180799500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"#1110"}],"scale":100,"value":4.984165389636429},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":73027000},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":1242617500},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"#1112"}],"scale":100,"value":5.876868787056354},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":80287000},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":1260613000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"#1114"}],"scale":100,"value":6.368885613586405},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":105436000},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":1251629500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"#1116"}],"scale":100,"value":8.423898605777508},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":1251629500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1117"}],"scale":100,"value":8.423898605777508},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":108801000},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":1280302000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"#1119"}],"scale":100,"value":8.498073110875403},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":113951000},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":1339846500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"#1121"}],"scale":100,"value":8.504780211763062},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"equity@2011Q2"}],"scale":100,"value":1.3905046396021126},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":106916000},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":1341745500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"#1123"}],"scale":100,"value":7.968426203031798},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":85577000},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":1297079500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"#1125"}],"scale":100,"value":6.597668068919446},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":1297079500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1126"}],"scale":100,"value":6.597668068919446},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":78571000},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":1318867500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"#1128"}],"scale":100,"value":5.957459714489894},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":63390000},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":1377944500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"#1130"}],"scale":100,"value":4.600330419693972},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":66848000},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":1393237000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1131"},{"ref":"#1132"}],"scale":100,"value":4.798035079458843},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":89795000},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":1360892000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1133"},{"ref":"#1134"}],"scale":100,"value":6.598245856394189},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":1360892000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1135"}],"scale":100,"value":6.598245856394189},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":87468000},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":1335711000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1136"},{"ref":"#1137"}],"scale":100,"value":6.548422525531346},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":92217000},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":1394773500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1138"},{"ref":"#1139"}],"scale":100,"value":6.611611132560233},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":94853000},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":1410581000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1140"},{"ref":"#1141"}],"scale":100,"value":6.724392289418332},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":93377000},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":1396697000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1142"},{"ref":"#1143"}],"scale":100,"value":6.685558857790917},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":1396697000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1144"}],"scale":100,"value":6.685558857790917},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":91889000},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":1384267500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1145"},{"ref":"#1146"}],"scale":100,"value":6.638095599297102},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":89102000},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":1415248500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1147"},{"ref":"#1148"}],"scale":100,"value":6.295855462839212},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"equity@2011Q3"}],"scale":100,"value":0.9017839151601693},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":95273000},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":1433111000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1149"},{"ref":"#1150"}],"scale":100,"value":6.647984699021918},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":110505000},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":1427178000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1151"},{"ref":"#1152"}],"scale":100,"value":7.742902427027322},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":1427178000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1153"}],"scale":100,"value":7.742902427027322},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":85588000},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":1396647500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1154"},{"ref":"#1155"}],"scale":100,"value":6.128103189960244},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":82334000},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":1378736000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1156"},{"ref":"#1157"}],"scale":100,"value":5.971701616553133},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":66944000},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":1422600500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1158"},{"ref":"#1159"}],"scale":100,"value":4.705748381221573},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":41900000},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":1435256000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1160"},{"ref":"#1161"}],"scale":100,"value":2.9193398250904368},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":1435256000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1162"}],"scale":100,"value":2.9193398250904368},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":80814000},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":1387740000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1163"},{"ref":"#1164"}],"scale":100,"value":5.823425137273553},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":85658000},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":1396275500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1165"},{"ref":"#1166"}],"scale":100,"value":6.134749195269844},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":74170000},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":1454545500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1167"},{"ref":"#1168"}],"scale":100,"value":5.099187340650396},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":59819000},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":1457950000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1169"},{"ref":"#1170"}],"scale":100,"value":4.102952776158304},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":1457950000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1171"}],"scale":100,"value":4.1016495764600975},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":59000000},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":1465292500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1172"},{"ref":"#1173"}],"scale":100,"value":4.026499828532529},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":71900000},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":1531944000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1174"},{"ref":"#1175"}],"scale":100,"value":4.6933830479443115},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":14826000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1176"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":2.535967254446847},"#1177":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":115800000},"#1178":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":1516483000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1177"},{"ref":"#1178"}],"scale":100,"value":7.636089557218908},"#1179":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":123900000},"#1180":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":1456200000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1179"},{"ref":"#1180"}],"scale":100,"value":8.508446641944788},"#1181":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":1456200000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1181"}],"scale":100,"value":8.508446641944788},"#1182":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":111300000},"#1183":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":1453902000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1182"},{"ref":"#1183"}],"scale":100,"value":7.655261496304427},"#1184":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":68200000},"#1185":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":1831150000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1184"},{"ref":"#1185"}],"scale":100,"value":3.7244354640526445},"#1186":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":42900000},"#1187":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":1757800000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1186"},{"ref":"#1187"}],"scale":100,"value":2.4405506883604504},"#1188":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":49300000},"#1189":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":1671650000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1188"},{"ref":"#1189"}],"scale":100,"value":2.949181945981515},"#1190":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":1671650000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1190"}],"scale":100,"value":2.9431998325008224},"#1191":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":65400000},"#1192":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":1647700000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1191"},{"ref":"#1192"}],"scale":100,"value":3.9691691448686046},"#1193":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":114200000},"#1194":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":2008200000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1193"},{"ref":"#1194"}],"scale":100,"value":5.686684593168011},"#1195":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":123900000},"#1196":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":1965200000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1195"},{"ref":"#1196"}],"scale":100,"value":6.304701811520457},"#1197":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":139500000},"#1198":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":1901950000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1197"},{"ref":"#1198"}],"scale":100,"value":7.33457767028576},"#1199":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":1901950000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1199"}],"scale":100,"value":7.33457767028576},"#1200":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":135700000},"#1201":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":1885350000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1200"},{"ref":"#1201"}],"scale":100,"value":7.197602567162596},"#1202":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":147900000},"#1203":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":1926400000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1202"},{"ref":"#1203"}],"scale":100,"value":7.677533222591363},"#1204":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":2990000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1204"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":0.5143776288739632},"#1205":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q3"},{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"}],"rule":"trailing-year","value":141600000},"#1206":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3","weight":0.5},{"ref":"totalAssets@2026Q3","weight":0.5}],"rule":"average-balance","value":1878200000},"returnOnAssets@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1205"},{"ref":"#1206"}],"scale":100,"value":7.539133212650411},"#1207":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q4"},{"ref":"netIncome@2026Q3"},{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"}],"rule":"trailing-year","value":54100000},"#1208":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q4","weight":0.5},{"ref":"totalAssets@2026Q4","weight":0.5}],"rule":"average-balance","value":3380050000},"returnOnAssets@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1207"},{"ref":"#1208"}],"scale":100,"value":1.6005680389343353},"#1209":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2025","weight":0.5},{"ref":"totalAssets@FY2026","weight":0.5}],"rule":"average-balance","value":3380050000},"returnOnAssets@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2026"},{"ref":"#1209"}],"scale":100,"value":1.6035265750506649},"#1210":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2027Q1"},{"ref":"netIncome@2026Q4"},{"ref":"netIncome@2026Q3"},{"ref":"netIncome@2026Q2"}],"rule":"trailing-year","value":1400000},"#1211":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q1","weight":0.5},{"ref":"totalAssets@2027Q1","weight":0.5}],"rule":"average-balance","value":3315350000},"returnOnAssets@2027Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1210"},{"ref":"#1211"}],"scale":100,"value":0.04222781908395795},"#1212":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2027Q2"},{"ref":"netIncome@2027Q1"},{"ref":"netIncome@2026Q4"},{"ref":"netIncome@2026Q3"}],"rule":"trailing-year","value":4300000},"#1213":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q2","weight":0.5},{"ref":"totalAssets@2027Q2","weight":0.5}],"rule":"average-balance","value":3364800000},"returnOnAssets@2027Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1212"},{"ref":"#1213"}],"scale":100,"value":0.12779362815026155},"#1214":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":419523500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"#1214"}],"scale":100,"value":12.041280166665276},"#1215":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":413841500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"#1215"}],"scale":100,"value":13.268848097641248},"#1216":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":-27607000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1216"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":-1.2528766878346143},"#1217":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":426215500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"#1217"}],"scale":100,"value":13.729205061758664},"#1218":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":428538500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"#1218"}],"scale":100,"value":14.860508449065838},"#1219":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":428538500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1219"}],"scale":100,"value":14.860508449065838},"#1220":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":432431500},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"#1220"}],"scale":100,"value":16.967080335266974},"#1221":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":427933500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"#1221"}],"scale":100,"value":16.74442407523599},"#1222":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":435647500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"#1222"}],"scale":100,"value":17.709042287629334},"#1223":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":453950000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1223"}],"scale":100,"value":10.012115871792048},"#1224":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":434308000},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"#1224"}],"scale":100,"value":-1.48327914751743},"#1225":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":414040500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1225"}],"scale":100,"value":6.506851382896118},"#1226":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":414040500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1226"}],"scale":100,"value":6.506851382896118},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"equity@2012Q1"}],"scale":100,"value":7.877227252396247},"#1227":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":396440500},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"#1227"}],"scale":100,"value":7.851367355252553},"#1228":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":405833000},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"#1228"}],"scale":100,"value":9.95286238428122},"#1229":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":413889000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"#1229"}],"scale":100,"value":11.110708426655457},"#1230":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":413889000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1230"}],"scale":100,"value":11.110708426655457},"#1231":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":406385500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"#1231"}],"scale":100,"value":11.713016335474567},"#1232":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":27402000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1232"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":5.736632423843391},"#1233":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":400992000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"#1233"}],"scale":100,"value":12.461096480727797},"#1234":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":415184000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"#1234"}],"scale":100,"value":11.925074183976262},"#1235":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":419991000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"#1235"}],"scale":100,"value":11.659059360795826},"#1236":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":419991000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1236"}],"scale":100,"value":11.659059360795826},"#1237":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":425459000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"#1237"}],"scale":100,"value":14.448160692334632},"#1238":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":425459000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1238"}],"scale":100,"value":14.448160692334632},"#1239":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":435222000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"#1239"}],"scale":100,"value":13.52252413710704},"#1240":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":436067000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"#1240"}],"scale":100,"value":16.746738459915562},"#1241":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":447678000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"#1241"}],"scale":100,"value":17.934095488275055},"#1242":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":445900000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"#1242"}],"scale":100,"value":23.645660461986992},"#1243":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":445900000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1243"}],"scale":100,"value":23.645660461986992},"#1244":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":458072500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"#1244"}],"scale":100,"value":23.751917000038205},"#1245":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":470511000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"#1245"}],"scale":100,"value":24.21856237154923},"#1246":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":490075000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"#1246"}],"scale":100,"value":21.816252614395758},"#1247":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":489154000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"#1247"}],"scale":100,"value":17.494899356848766},"#1248":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":489154000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1248"}],"scale":100,"value":17.494899356848766},"#1249":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":495012500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"#1249"}],"scale":100,"value":15.872528471503244},"#1250":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":500117500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"#1250"}],"scale":100,"value":12.675021369978055},"#1251":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":510111000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1131"},{"ref":"#1251"}],"scale":100,"value":13.10459880300562},"#1252":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":507793000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1133"},{"ref":"#1252"}],"scale":100,"value":17.68338673435829},"#1253":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":507793000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1253"}],"scale":100,"value":17.68338673435829},"#1254":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":507850500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1136"},{"ref":"#1254"}],"scale":100,"value":17.22317886858436},"#1255":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":509821500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1138"},{"ref":"#1255"}],"scale":100,"value":18.088095539321113},"#1256":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":29129000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1256"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":5.661778283137497},"#1257":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":524477500},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1140"},{"ref":"#1257"}],"scale":100,"value":18.085237212273167},"#1258":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":538918000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1142"},{"ref":"#1258"}],"scale":100,"value":17.326754719641947},"#1259":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":538918000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1259"}],"scale":100,"value":17.326754719641947},"#1260":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":529746000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1145"},{"ref":"#1260"}],"scale":100,"value":17.34586009144005},"#1261":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":527401500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1147"},{"ref":"#1261"}],"scale":100,"value":16.894529120603565},"#1262":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":556709500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1149"},{"ref":"#1262"}],"scale":100,"value":17.113593355241825},"#1263":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":573829500},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1151"},{"ref":"#1263"}],"scale":100,"value":19.257462364691953},"#1264":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":573829500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1264"}],"scale":100,"value":19.257462364691953},"#1265":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":548453000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1154"},{"ref":"#1265"}],"scale":100,"value":15.605348133750748},"#1266":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":541289000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1156"},{"ref":"#1266"}],"scale":100,"value":15.210728464831172},"#1267":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":566967500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1158"},{"ref":"#1267"}],"scale":100,"value":11.807378729821375},"#1268":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":587550000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1160"},{"ref":"#1268"}],"scale":100,"value":7.131307973789465},"#1269":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":587550000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1269"}],"scale":100,"value":7.131307973789465},"#1270":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":584727500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1163"},{"ref":"#1270"}],"scale":100,"value":13.820796866916641},"#1271":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":593934500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1165"},{"ref":"#1271"}],"scale":100,"value":14.422129039481627},"#1272":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":11665000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1272"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":1.9459342235864208},"#1273":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":601645000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1167"},{"ref":"#1273"}],"scale":100,"value":12.327867762551007},"#1274":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":590350000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1169"},{"ref":"#1274"}],"scale":100,"value":10.132802574743796},"#1275":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":590350000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1275"}],"scale":100,"value":10.129584144998729},"#1276":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":599900000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1172"},{"ref":"#1276"}],"scale":100,"value":9.834972495415903},"#1277":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":598400000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1174"},{"ref":"#1277"}],"scale":100,"value":12.015374331550802},"#1278":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":618050000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1177"},{"ref":"#1278"}],"scale":100,"value":18.73634819189386},"#1279":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":603400000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1179"},{"ref":"#1279"}],"scale":100,"value":20.533642691415313},"#1280":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":603400000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1280"}],"scale":100,"value":20.533642691415313},"#1281":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":597600000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1182"},{"ref":"#1281"}],"scale":100,"value":18.62449799196787},"#1282":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":638650000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1184"},{"ref":"#1282"}],"scale":100,"value":10.678775542159242},"#1283":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":673750000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1186"},{"ref":"#1283"}],"scale":100,"value":6.36734693877551},"#1284":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":689300000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1188"},{"ref":"#1284"}],"scale":100,"value":7.152183374437835},"#1285":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":689300000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1285"}],"scale":100,"value":7.137675903090092},"#1286":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":692500000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1191"},{"ref":"#1286"}],"scale":100,"value":9.444043321299638},"#1287":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":751700000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1193"},{"ref":"#1287"}],"scale":100,"value":15.192230943195423},"#1288":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":146722000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1288"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":8.698616492997102},"#1289":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":794000000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1195"},{"ref":"#1289"}],"scale":100,"value":15.604534005037785},"#1290":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":801100000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1197"},{"ref":"#1290"}],"scale":100,"value":17.413556360004993},"#1291":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":801100000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1291"}],"scale":100,"value":17.413556360004993},"#1292":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":787850000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1200"},{"ref":"#1292"}],"scale":100,"value":17.2240908802437},"#1293":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":799550000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1202"},{"ref":"#1293"}],"scale":100,"value":18.497905071602776},"#1294":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q3","weight":0.5},{"ref":"equity@2026Q3","weight":0.5}],"rule":"average-balance","value":841400000},"returnOnEquity@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1205"},{"ref":"#1294"}],"scale":100,"value":16.829094366531972},"#1295":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q4","weight":0.5},{"ref":"equity@2026Q4","weight":0.5}],"rule":"average-balance","value":1338000000},"returnOnEquity@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1207"},{"ref":"#1295"}],"scale":100,"value":4.043348281016442},"#1296":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2025","weight":0.5},{"ref":"equity@FY2026","weight":0.5}],"rule":"average-balance","value":1338000000},"returnOnEquity@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2026"},{"ref":"#1296"}],"scale":100,"value":4.0508221225710015},"#1297":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2026Q1","weight":0.5},{"ref":"equity@2027Q1","weight":0.5}],"rule":"average-balance","value":1288750000},"returnOnEquity@2027Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1210"},{"ref":"#1297"}],"scale":100,"value":0.10863239573229873},"#1298":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2026Q2","weight":0.5},{"ref":"equity@2027Q2","weight":0.5}],"rule":"average-balance","value":1308100000},"returnOnEquity@2027Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1212"},{"ref":"#1298"}],"scale":100,"value":0.32872104579160616},"#1299":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":49061000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1299"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":12.384419072525365},"#1300":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":47590000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1300"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":10.995586978119732},"#1301":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":13817000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1301"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":2.3648110906679287},"#1302":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":82013000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1302"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":3.7691841745094656},"#1303":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-25613000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1303"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-5.071188293084705},"#1304":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-17588000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1304"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-3.2353839305095167},"#1305":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":14266000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1305"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":2.3344024086922266},"#1306":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":46635000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1306"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":9.248938955217966},"#1307":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":27267000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1307"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":5.450467648405155},"#1308":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":-100930000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1308"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":-4.379845852685649},"#1309":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":17987000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1309"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":3.0073968553332886},"#1310":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-10948000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1310"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-0.4848764003640538},"#1311":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":-10752000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1311"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":-2.242541547086696},"#1312":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":-108570000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1312"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":-20.639664199108033},"#1313":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":-118323000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1313"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":-18.91999501108116},"#1314":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":-53903000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1314"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":-8.749364935341086},"#1315":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":-291547000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1315"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":-12.975250417566587},"#1316":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":15589000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1316"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":3.325979722810124},"#1317":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":93044000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1317"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":22.28833697443562},"#1318":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":79637000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1318"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":15.705543492623208},"#1319":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":40724000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1319"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":7.24399476320583},"#1320":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":229000000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1320"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":11.711158842180636},"#1321":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":88007000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1321"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":18.17226348512162},"#1322":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":111200000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1322"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":21.782566111655232},"#1323":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":12100000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1323"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":2.062382819158004},"#1324":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-34000000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1324"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-5.6394095206501955},"#1325":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":177400000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1325"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":8.121223219190622},"#1326":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-93200000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1326"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-16.28516512318714},"#1327":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-58200000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1327"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-9.361428341643885},"#1328":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":112800000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1328"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":18.8376753507014},"#1329":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":110900000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1329"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":19.493759887502193},"#1330":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":72200000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1330"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":3.0569904310271845},"#1331":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":108900000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1331"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":22.73011897307451},"#1332":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":60200000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1332"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":10.683229813664585},"#1333":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":-39400000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1333"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":-5.536818437324342},"#1334":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":-37300000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1334"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":-5.4869079140923755},"#1335":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":92400000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1335"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":3.7962202136401},"#1336":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":11800000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1336"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":2.006802721088441},"#1337":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":43400000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1337"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":6.958473625140282},"#1338":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q3"},{"ref":"revenue@2025Q3","weight":-1}],"value":11600000},"revenueGrowth@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1338"},{"ref":"revenue@2025Q3"}],"scale":100,"rule":"year-on-year","value":1.7256768818803891},"#1339":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q4"},{"ref":"revenue@2025Q4","weight":-1}],"value":245900000},"revenueGrowth@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1339"},{"ref":"revenue@2025Q4"}],"scale":100,"rule":"year-on-year","value":38.272373540856044},"#1340":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2026"},{"ref":"revenue@FY2025","weight":-1}],"value":312600000},"revenueGrowth@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"#1340"},{"ref":"revenue@FY2025"}],"scale":100,"rule":"year-on-year","value":12.37333755541481},"#1341":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2027Q1"},{"ref":"revenue@2026Q1","weight":-1}],"value":747700000},"revenueGrowth@2027Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1341"},{"ref":"revenue@2026Q1"}],"scale":100,"rule":"year-on-year","value":124.65821940646885},"#1342":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2027Q2"},{"ref":"revenue@2026Q2","weight":-1}],"value":805300000},"revenueGrowth@2027Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1342"},{"ref":"revenue@2026Q2"}],"scale":100,"rule":"year-on-year","value":120.71653425273574},"#1343":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":-23370000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1343"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":-4.6643261874871556},"#1344":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":-22053000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1344"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":-4.1102400948301865},"#1345":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":-806304000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1345"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":-33.18627396505889},"#1346":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":-33323000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1346"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":-8.397319752336651},"#1347":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":23450000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1347"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":6.257137673038549},"#1348":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":12680000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1348"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":2.8419469577944056},"#1349":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":60594000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1349"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":14.941080450643929},"#1350":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":63401000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1350"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":3.90562098702234},"#1351":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":32645000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1351"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":8.980594543143727},"#1352":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":34588000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1352"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":8.685607525450623},"#1353":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":45367000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1353"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":9.887044434710024},"#1354":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":34122000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1354"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":7.320008495174268},"#1355":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":170553000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1355"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":9.302298944612609},"#1356":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":-2915000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1356"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":-0.6547442566687378},"#1357":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":30298000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1357"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":6.306827643630308},"#1358":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":14851000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1358"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":2.6959907779724235},"#1359":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":13727000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1359"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":2.6020972976251944},"#1360":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":55961000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1360"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":2.792460889529602},"#1361":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":9904000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1361"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":2.2392193480851086},"#1362":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-1555000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1362"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-0.30448523393473703},"#1363":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":48984000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1363"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":8.658914701275933},"#1364":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":105398000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1364"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":19.472603891269124},"#1365":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":162731000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1365"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":7.8997011598261},"#1366":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":71276000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1366"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":15.762017333000156},"#1367":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":59083000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1367"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":11.604401906733465},"#1368":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":1160000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1368"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":0.18871300980982664},"#1369":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":-49795000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1369"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":-7.700325209035341},"#1370":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":81724000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1370"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":3.676797761276296},"#1371":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":-22440000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1371"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":-4.2867212886144035},"#1372":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":-31688000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1372"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":-5.576654359357014},"#1373":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":-31221000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1373"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":-5.069578631160187},"#1374":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":-15581000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1374"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":-2.610468681412581},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2009-01-03","value":1165629000},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2007-12-29","value":458909000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2009-01-03","value":448991000}},"quality":[{"metric":"dilutedShares","periodKey":"FY2010","rule":"unit-sanity","severity":"error","message":"Differs from the adjacent year by a factor of 990 (4.489e+7) — a unit-scale tagging error, not a real change."},{"metric":"dilutedShares","periodKey":"FY2009","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 2.622e+10 against net income 4.545e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"sharesOutstanding","periodKey":"FY2009","rule":"shares-outstanding-scale","severity":"error","message":"Shares outstanding differ from diluted shares by 1002x (4.432e+7 against 4.443e+10) — a unit-scale tagging error, not an instant-versus-average difference."},{"metric":"capex","periodKey":"2013Q4","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -1.7510e+6, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"2023Q3","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 70 of 88 period(s), by up to 29.0% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}