{"schemaVersion":2,"ticker":"IPAR","company":{"ticker":"IPAR","name":"INTERPARFUMS INC","exchange":"Nasdaq","cik":822663,"sic":"2844","sicDescription":"Perfumes, Cosmetics & Other Toilet Preparations","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:42.451Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[409464000,460400000,615200000,654100000,563600000,499300000,468540000,521072000,591251000,675574000,713514000,539009000,879516000,1086653000,1317675000,1452325000,1488509000],"costOfRevenue":[175296000,187501000,231746000,246931000,234800000,212224000,179069000,194601000,214965000,248012000,267578000,208278000,322614000,392231000,478597000,524984000,541290000],"grossProfit":[234168000,272910000,383474000,407186000,328779000,287037000,289471000,326471000,376286000,427562000,445936000,330731000,556902000,694422000,839078000,927341000,947219000],"operatingExpenses":[187690000,216474000,316535000,128772000,250025000,233634000,259468000,294687000,335340000,376231000,385109000,292348000,449259000,542270000,647496000,723640000,745902000],"operatingIncome":[44801000,56436000,66939000,278414000,78754000,53403000,61203000,66678000,78623000,94731000,104727000,70083000,148050000,194303000,251382000,274796000,270317000],"pretaxIncome":[46348000,53840000,67393000,274765000,80646000,56715000,60496000,67074000,78065000,95859000,105146000,69349000,151019000,194219000,249593000,268391000,271332000],"interestExpense":[2647000,2116000,2197000,1654000,1380000,1478000,2826000,2340000,1992000,2578000,2146000,1970000,2825000,3599000,11253000,7825000,7248000],"netIncome":[22367000,26593000,32303000,131136000,39211000,29436000,30437000,33331000,41594000,53793000,60249000,38219000,87411000,120938000,152654000,164358000,168387000],"dilutedEps":[0.74,0.87,1.05,4.26,1.27,0.95,0.98,1.07,1.33,1.71,1.9,1.21,2.75,3.78,4.75,5.12,5.24],"cash":[100467000,37548000,35856000,307335000,125650000,90138000,176967000,161828000,208343000,193136000,133417000,null,159613000000,104713000,null,null,null],"currentAssets":[null,309925000,391346000,622820000,525491000,486563000,468757000,472125000,549278000,571602000,573296000,600720000,709715000,787724000,839026000,926401000,1027365000],"totalAssets":[null,438105000,516034000,759920000,664058000,604506000,687659000,682409000,777772000,797829000,828832000,890145000,1145364000,1308542000,1369329000,1411261000,1585248000],"currentLiabilities":[null,126331000,185616000,256140000,126147000,103628000,131083000,142238000,167107000,189177000,184465000,156205000,244910000,344567000,324745000,332427000,344003000],"totalLiabilities":[null,138159000,191684000,259939000,128702000,105782000,211272000,198751000,207135000,212083000,219834000,187695000,407032000,520396000,477159000,468616000,481224000],"totalDebt":[null,16129000,null,null,null,null,98606000,74562000,60579000,46061000,23060000,24706000,148813000,180041000,161884000,165641000,185428000],"equity":[287413000,299946000,324350000,499981000,535356000,498724000,476387000,483658000,570637000,585746000,608998000,702450000,738332000,788146000,892170000,942645000,1104024000],"operatingCashFlow":[84640000,37845000,-23721000,60641000,49194000,36613000,50084000,54564000,35891000,63041000,76452000,64993000,119586000,73031000,105774000,187642000,214900000],"capex":[6301000,28294000,14551000,29191000,12784000,4224000,123946000,5742000,4069000,12465000,11494000,12262000,142819000,90502000,53368000,22352000,48200000],"depreciationAndAmortization":[10963000,3500000,6000000,8600000,4900000,3300000,3300000,3700000,3800000,4100000,3700000,9067000,12698000,22539000,17331000,28358000,25302000],"dilutedShares":[30121077,30481991,30677825,30715684,30953882,31060326,31100215,31175598,null,null,null,31654544,31835408,31988753,32139702,32124285,32138197],"sharesOutstanding":[null,30445881,30541506,30680634,30863421,30977293,31037915,31138318,31241548,31382127,31513018,31608588,31830420,31967300,32004660,32110170,32067285],"totalCosts":[364663000,403964000,548261000,375686000,484846000,445897000,407337000,454394000,512628000,580843000,608787000,468926000,731466000,892350000,1066293000,1177529000,1218192000],"ebitda":[59958000,59456000,75590000,285019000,86926000,61493000,66622000,73114000,83857000,102537000,110992000,80386000,166542000,220357000,278177000,304574000,303882000],"debtToCapital":[null,5.102902792058847,null,null,null,null,17.149078336605836,13.357099351510158,9.59719018529315,7.290359239451289,3.648399355755326,3.397620318061049,16.774371720519195,18.59568451135989,15.358226428626997,14.945690913717216,14.380372437283434],"capexOutflow":[-6301000,-28294000,-14551000,-29191000,-12784000,-4224000,-123946000,-5742000,-4069000,-12465000,-11494000,-12262000,-142819000,-90502000,-53368000,-22352000,-48200000],"grossMargin":[57.18891038039974,59.27671589921807,62.33322496749024,62.251337715945574,58.335521646557844,57.48788303625075,61.78149144149913,62.65372155863297,63.64234479096018,63.288699683528385,62.49856344794916,61.359086768495516,63.31914371085915,63.90466873969888,63.67867645663764,63.852168075327484,63.63542309787849],"operatingMargin":[10.941377019713578,12.258036490008688,10.880851755526658,42.564439688121084,13.973385379701917,10.695573803324654,13.062491996414394,12.796312217889275,13.297736494314597,14.022298075414389,14.677637719792463,13.002194768547465,16.833121853382995,17.880869053874605,19.07769366497809,18.921109255848382,18.16025297797998],"netMargin":[5.462507082429713,5.776064291920069,5.250812743823147,20.04831065586302,6.957239176721079,5.895453635089125,6.496136936014,6.39662081247889,7.034914105853521,7.962562206360813,8.443982879102583,7.090605166147504,9.938534375724831,11.12940377471005,11.585102548048647,11.31688843750538,11.312460992845862],"currentRatio":[null,2.453277501167568,2.1083635031462804,2.43156086515187,4.16570350464141,4.6952850580924075,3.5760319797380284,3.3192606757687817,3.2869837888299114,3.0215195293296753,3.107884964627436,3.8457155660830318,2.897860438528439,2.286127226344949,2.5836456296478776,2.7867802555147447,2.9865001177315316],"netDebt":[null,-21419000,null,null,null,null,-78361000,-87266000,-147764000,-147075000,-110357000,null,-159464187000,75328000,null,null,null],"ebit":[48995000,55956000,69590000,276419000,82026000,58193000,63322000,69414000,80057000,98437000,107292000,71319000,153844000,197818000,260846000,276216000,278580000],"freeCashFlow":[78339000,9551000,-38272000,31450000,36410000,32389000,-73862000,48822000,31822000,50576000,64958000,52731000,-23233000,-17471000,52406000,165290000,166700000],"fcfMargin":[19.132084871930132,2.0745004344048654,-6.221066319895969,4.80813331294909,6.460255500354862,6.486881634288003,-15.764289068169207,9.369530506340775,5.382147345205335,7.48637454964223,9.103955913969452,9.782953531388157,-2.641566497937502,-1.6077809567543642,3.9771567343996055,11.381061401545796,11.19912610538465],"returnOnAssets":[null,6.070006048778261,6.771130831042438,20.55497298491952,5.507248005236036,4.640837986889112,4.711008269067805,4.865597911928459,5.6971019346231735,6.828251568766458,7.407689739902783,4.44671452846664,8.588613462283881,9.856775279900697,11.40114665717654,11.821807601983751,11.23887830805781],"returnOnEquity":[8.239489282069984,9.055109396467918,10.348616681830414,31.816345618446956,7.574538531898309,5.693176543400898,6.2427764633975,6.943632850543464,7.890391209291517,9.303664962214075,10.085675257628413,5.828519316053706,12.133827324328038,15.845364296111702,18.1696776082594,17.915484667391535,16.45473694085365],"revenueGrowth":[null,12.439677236582458,33.622936576889664,6.323146944083224,-13.835804922794681,-11.408800567778565,-6.16062487482475,11.21184957527639,13.468196333712035,14.261794060390587,5.615965090426811,-24.45712347620369,63.17278561211408,23.551248641298162,21.259960631406717,10.218756521904115,2.4914533592687693]}},"quarterly":{"keys":["2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[107765000,120853000,112420000,133363000,121063000,171706000,189088000,165368000,145555000,166264000,176930000,213810000,117485000,126753000,105531000,121730000,118192000,134206000,125132000,109249000,102021000,138944000,118326000,111522000,117157000,157622000,134771000,143058000,129136000,169531000,149526000,171767000,149367000,177213000,177227000,178242000,166242000,191227000,177802000,144824000,49506000,160637000,184042000,198528000,207573000,262696000,210719000,250678000,244725000,280462000,310788000,311723000,309244000,367969000,328739000,323963000,342229000,424629000,361504000,338819000,333936000,429579000,386175000,344885000,341037000],"costOfRevenue":[43041000,49578000,47230000,46772000,46477000,64323000,73573000,58690000,57099000,65146000,65396000,79167000,53878000,56746000,45009000,52500000,50076000,58878000,50769000,41639000,41696000,53118000,42616000,40205000,42729000,62790000,48878000,52988000,45193000,66059000,50725000,66138000,53713000,68066000,60095000,68401000,59268000,76790000,63119000,55783000,22662000,63439000,66395000,73280000,75223000,95269000,78842000,92020000,90943000,98562000,110706000,108766000,120840000,132962000,116029000,121578000,121472000,153469000,128465000,122842000,112847000,156762000,148839000,120246000,117512000],"grossProfit":[64724000,71275000,65190000,86591000,74586000,107383000,115515000,106678000,88456000,101118000,111534000,134643000,63607000,70007000,60522000,69230000,68116000,75328000,74363000,67610000,60325000,85826000,75710000,71317000,74428000,94832000,85893000,90070000,83943000,103472000,98801000,105629000,95654000,109147000,117132000,109841000,106974000,114437000,114683000,89041000,26844000,97198000,117647000,125248000,132350000,167427000,131877000,158658000,153782000,181900000,200082000,202957000,188404000,235007000,212710000,202385000,220757000,271160000,233039000,215977000,221089000,272817000,237336000,224639000,223525000],"operatingExpenses":[53240000,54692000,52844000,61049000,63739000,85838000,105672000,74924000,75828000,79039000,96609000,67667000,55708000,55360000,71290000,51807000,55265000,56647000,69914000,46544000,52083000,59649000,72962000,53786000,62969000,62529000,79502000,63899000,69468000,70309000,91864000,75231000,76885000,74169000,106545000,76552000,84514000,77793000,102349000,71262000,32367000,65841000,91177000,74896000,87695000,99788000,144080000,97441000,108385000,117424000,169121000,112678000,133383000,147805000,193830000,134412000,155929000,165166000,193034000,140900000,161913000,164261000,209828000,150505000,174584000],"operatingIncome":[11484000,16583000,12346000,25542000,10847000,21545000,9006000,31754000,12628000,22079000,211952000,66976000,7899000,14647000,-10768000,17423000,12851000,18681000,4449000,21066000,8242000,27638000,4257000,17531000,11459000,32303000,5385000,26171000,14475000,33163000,4814000,30398000,18769000,34978000,10587000,33289000,22460000,36644000,12334000,17779000,-5523000,31357000,26470000,47959000,44655000,67639000,-12203000,61217000,45397000,64476000,23212000,90279000,55021000,87202000,18880000,67973000,64828000,105994000,36000000,75077000,59176000,108556000,27508000,74134000,48941000],"pretaxIncome":[10801000,16897000,12835000,25838000,10279000,22338000,8939000,31668000,11566000,20335000,211195000,66265000,9008000,15335000,-9962000,18310000,13103000,20171000,5132000,20098000,8325000,27790000,4283000,17198000,12029000,32219000,5628000,27016000,13831000,32948000,4270000,31475000,20430000,34193000,9762000,34418000,22130000,36701000,11899000,18739000,-5117000,30711000,25016000,50026000,43751000,66824000,-9582000,61223000,45445000,66518000,21033000,92586000,55475000,86613000,14919000,70053000,61251000,100406000,36681000,73411000,54125000,107561000,36235000,75206000,48246000],"interestExpense":[510000,529000,489000,440000,390000,687000,680000,362000,442000,391000,459000,457000,416000,354000,152000,273000,574000,554000,76000,158000,613000,1041000,1015000,973000,693000,515000,159000,271000,727000,495000,498000,462000,568000,523000,1025000,626000,203000,384000,932000,1001000,361000,148000,460000,377000,1270000,1697000,null,883000,1023000,682000,1010000,2357000,2276000,2397000,4223000,1807000,1941000,1978000,2099000,1545000,1787000,2305000,1611000,1434000,1457000],"netIncome":[5356000,8448000,6239000,12759000,4993000,10433000,4118000,15497000,6008000,10018000,99613000,31696000,3815000,7854000,-4154000,8894000,6109000,11113000,3321000,10007000,4351000,14220000,1859000,7334000,5831000,16239000,3927000,13373000,6744000,17077000,4400000,15909000,10899000,18938000,8047000,18894000,12318000,20848000,8190000,10059000,-3118000,16538000,14739000,27662000,22657000,38316000,-1224000,35299000,27617000,41423000,16599000,54068000,34952000,53214000,10420000,41048000,36823000,62259000,24228000,42492000,31988000,65809000,28098000,43366000,30487000],"dilutedEps":[0.18,0.28,0.2000937550522849,0.41,0.16,0.34,0.13,0.51,0.2,0.33,3.224741816321315,1.03,0.12,0.25,-0.1285070416126463,0.29,0.2,0.36,0.11000535264070044,0.32,0.14,0.46,0.06019531332831696,0.24,0.19,0.52,0.13000000000000012,0.43,0.22,0.55,0.14000000000000012,0.51,0.35,0.6,0.26,0.6,0.39,0.66,0.26020881816863123,0.32,-0.1,0.52,0.47,0.87,0.71,1.2,-0.040000000000000036,1.1,0.86,1.3,0.52,1.68,1.09,1.66,0.33000000000000007,1.27,1.14,1.93,0.7710587479660337,1.32,0.99,2.05,0.8789382030268725,1.35,0.95],"cash":[58670000,48670000,37548000,40979000,38774000,23185000,35856000,27410000,23130000,25851000,307335000,146205000,142117000,137153000,125650000,45594000,60151000,50185000,90138000,87242000,76931000,124529000,176967000,151462000,115850000,95952000,161828000,109829000,116772000,108367000,208343000,168929000,145318000,133553000,193136000,156382000,146790000,138457000,133417000,83557000,127463000,133350000,169681000,143313000,149713000,174848000,159613000000,110122000,52235000,41277000,104713000,149055000,74311000,79764000,null,null,null,null,null,null,null,null,null,null,null],"currentAssets":[null,null,309925000,null,362763000,391624000,391346000,390582000,355473000,372536000,622820000,627774000,513131000,529836000,525491000,513512000,510478000,497553000,486563000,457545000,456455000,469992000,468757000,484624000,474966000,483551000,472125000,492581000,509671000,535257000,549278000,571205000,543127000,545690000,571602000,570454000,554508000,543348000,573296000,531916000,487602000,541348000,600720000,613116000,679889000,703958000,709715000,734467000,680227000,707640000,787724000,851601000,823441000,876854000,839026000,832667000,857388000,956440000,926401000,911074000,986987000,990738000,1027365000,997767000,950970000],"totalAssets":[null,null,438105000,null,502827000,522065000,516034000,522177000,478261000,496546000,759920000,759598000,644820000,664855000,664058000,651278000,645134000,620431000,604506000,563763000,683029000,694903000,687659000,712077000,682409000,705599000,682409000,704105000,732470000,765673000,777772000,805106000,782492000,783153000,797829000,824482000,815192000,800428000,828832000,781432000,753719000,816181000,890145000,1145364000,1108319000,1126551000,1145364000,1162208000,1102452000,1111194000,1308542000,1369329000,1351664000,1394397000,1369329000,1349176000,1363992000,1480600000,1411261000,1440525000,1561748000,1564650000,1585248000,1542783000,1490104000],"currentLiabilities":[null,null,126331000,null,153416000,183100000,185616000,163647000,132907000,132005000,256140000,230609000,113422000,111857000,126147000,104456000,101933000,105130000,103628000,101970000,114373000,117044000,131083000,133106000,137111000,132460000,142238000,148386000,151903000,157849000,167107000,169938000,171474000,162373000,189177000,183781000,178604000,167906000,184465000,145513000,101974000,119247000,156205000,152108000,218193000,212349000,244910000,250229000,235499000,248514000,344567000,362169000,341674000,363095000,324745000,302458000,332436000,339582000,332427000,306451000,333001000,302773000,344003000,305928000,287325000],"totalLiabilities":[null,null,138159000,null,162319000,189415000,191684000,169816000,null,137610000,259939000,234287000,116846000,115362000,128702000,107026000,104517000,107449000,105782000,103864000,208494000,205945000,211272000,211519000,193659000,198051000,198751000,200380000,202070000,203144000,207135000,204830000,209681000,194551000,212083000,228716000,220420000,207008000,219834000,179143000,143889000,160920000,187695000,438701000,380788000,366756000,407032000,403967000,379447000,381046000,520396000,519722000,504730000,517530000,477159000,441289000,462786000,495471000,468616000,433006000,504996000,460155000,481224000,430231000,399406000],"totalDebt":[null,null,16129000,null,11149000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111637000,106537000,98606000,97797000,89910000,84744000,74562000,70171000,69143000,65570000,60579000,56002000,58111000,52044000,46061000,39597000,35383000,28055000,23060000,16336000,24409000,25139000,24706000,10244000,165490000,141661000,148813000,139541000,130696000,120535000,180041000,174220000,167645000,170751000,161884000,144953000,137225000,179123000,165641000,150794000,209857000,196877000,185428000,157348000,142844000],"equity":[261740000,298402000,299946000,334095000,340508000,332650000,324350000,352361000,527974000,358936000,499981000,525311000,527974000,549493000,535356000,544252000,540617000,512982000,498724000,459899000,474535000,488958000,476387000,500558000,488750000,507548000,483658000,503725000,530400000,562529000,570637000,600276000,572811000,588602000,585746000,595766000,594772000,593420000,608998000,602289000,609830000,655261000,702450000,706663000,727531000,759795000,738332000,758241000,723005000,730148000,788146000,849607000,846934000,876867000,892170000,907887000,901206000,985129000,942645000,1007519000,1056752000,1104495000,1104024000,1112552000,1090698000],"operatingCashFlow":[null,11533000,6548000,-1832000,-20486000,-26756000,25353000,-1085000,12366000,11159000,38201000,19524000,-20592000,22600000,27662000,-27259000,15819000,-1759000,49812000,-1311000,-7718000,-3467000,62580000,-12393000,6493000,-6672000,67136000,-23003000,12305000,-5431000,52020000,-20656000,14603000,2299000,66795000,-14606000,15214000,6095000,69749000,-25117000,3830000,1133000,85147000,32516000,5596000,63149000,18325000,-23944000,-4564000,20333000,81206000,-7358000,14123000,17513000,81496000,-51960000,25501000,76140000,137961000,-7358000,11868000,63863000,146527000,85000,null],"capex":[null,821000,23072000,3573000,5006000,2497000,3475000,6294000,2011000,2018000,18868000,1943000,2189000,1739000,6913000,1231000,617000,1557000,819000,1461000,901000,953000,1905000,1533000,1800000,1569000,840000,858000,963000,1196000,1052000,1932000,8188000,1012000,1333000,1017000,2575000,6654000,1248000,1714000,676000,1594000,8278000,1507000,119394000,11279000,10639000,13542000,17779000,5051000,54130000,2566000,864000,3207000,46731000,1364000,1330000,1045000,18613000,23935000,16548000,5265000,2452000,3138000,1987000],"depreciationAndAmortization":[null,2125000,2398000,2980000,3241000,3403000,3449000,3691000,3764000,3953000,4146000,3663000,2340000,2448000,2659000,2545000,2598000,2580000,2443000,2228000,2213000,2277000,2360000,2338000,2367000,2408000,8228000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11603000,4115000,4252000,4414000,4550000,6018000,6002000,6181000,10157000,5927000,6364000,6545000,6466000,5799000,5832000],"dilutedShares":[30467000,30564000,30604964,30634000,30695000,null,null,null,null,30717000,30771736,30847000,30953000,30986000,31031528,31058000,31069000,31054000,31061304,31072000,31107000,31098000,31124860,null,null,null,null,null,null,null,null,null,null,31587000,null,null,31687000,31676000,31711800,31708000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32266000,32266000,32266000,31699140,32174000,32149000,32149000,32078788,32028000,32026000],"sharesOutstanding":[null,null,30445881,null,30534081,30539381,30541506,30561616,30567181,30576426,30680634,30702159,30787894,30797014,30863421,30932408,30938648,30942868,30977293,30982101,31003908,31005208,31037915,31045065,31058965,31104205,31138318,31168108,31171908,31182458,31241548,31282333,31318273,31333842,31382127,31449065,31450205,31464568,31513018,31531958,31532558,31537558,31608588,31652038,31654138000,31722300,31830420,31843845,31845965,31875625,31967300,32012950,31975670,31980805,32004660,32023640,32024280,32029580,32110170,32124000,32117600,32064728,32067285,32025781,32025781],"totalCosts":[96281000,104270000,100074000,107821000,110216000,150161000,180082000,133614000,132927000,144185000,null,146834000,109586000,112106000,116299000,104307000,105341000,115525000,120683000,88183000,93779000,111306000,114069000,93991000,105698000,125319000,129386000,116887000,114661000,136368000,144712000,141369000,130598000,142235000,166640000,144953000,143782000,154583000,165468000,127045000,55029000,129280000,157572000,150569000,162918000,195057000,222922000,189461000,199328000,215986000,287576000,221444000,254223000,280767000,309859000,255990000,277401000,318635000,325504000,263742000,274760000,321023000,358667000,270751000,292096000],"ebitda":[null,19551000,15722000,29258000,13910000,26428000,13068000,35721000,15772000,24679000,215800000,70385000,11764000,18137000,-7151000,21128000,16275000,23305000,7651000,22484000,11151000,31108000,7658000,20509000,15089000,35142000,14015000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33646000,99058000,62003000,93424000,23692000,77878000,69194000,108565000,48937000,80883000,62276000,116411000,44312000,82439000,55535000],"debtToCapital":[null,null,5.102902792058847,null,3.1704189025101166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.04509256668691,17.890494462589945,17.149078336605836,16.34431065170342,15.537621401168217,14.307807635423067,13.357099351510158,12.227128260172575,11.532617343543333,10.43943709510762,9.59719018529315,8.533274008880383,9.21048877674261,8.123675165379945,7.290359239451289,6.232185380640673,5.614967746030739,4.514260428818536,3.648399355755326,2.6406950899171546,3.8485492062140616,3.6947383891828336,3.397620318061049,1.4289161634633223,18.531479102955025,15.714688237695462,16.774371720519195,15.542860070707587,15.309341326764288,14.169202864051591,18.59568451135989,17.016546740806795,16.52360240060163,16.298975389884482,15.358226428626997,13.767808973823184,13.214647867792854,15.385243057344974,14.945690913717216,13.01841557506477,16.568412193502493,15.128418315439399,14.380372437283434,12.390581935585478,11.579986737379027],"capexOutflow":[null,-821000,-23072000,-3573000,-5006000,-2497000,-3475000,-6294000,-2011000,-2018000,-18868000,-1943000,-2189000,-1739000,-6913000,-1231000,-617000,-1557000,-819000,-1461000,-901000,-953000,-1905000,-1533000,-1800000,-1569000,-840000,-858000,-963000,-1196000,-1052000,-1932000,-8188000,-1012000,-1333000,-1017000,-2575000,-6654000,-1248000,-1714000,-676000,-1594000,-8278000,-1507000,-119394000,-11279000,-10639000,-13542000,-17779000,-5051000,-54130000,-2566000,-864000,-3207000,-46731000,-1364000,-1330000,-1045000,-18613000,-23935000,-16548000,-5265000,-2452000,-3138000,-1987000],"grossMargin":[60.06031642926739,58.976607945189606,57.98790250845045,64.92880334125657,61.60924477338246,62.53887458795848,61.09060331697411,64.50945769435441,60.77152966232695,60.817735649328775,63.038489798225285,62.973200505121376,54.14052857811635,55.23103989649161,57.34997299371749,56.87176538240368,57.631650196290785,56.12863806387196,59.427644407505674,61.8861499876429,59.12998304270689,61.77020958083832,63.984246911076184,63.94881727372178,63.52842766544039,60.16419027800688,63.73255373930593,62.96047756853863,65.00356213604263,61.03426511965363,66.0761339165095,61.49551427224088,64.03958036246293,61.59085394412374,66.09150975867108,61.62464514536416,64.34835962031255,59.84353673905881,64.50039932059258,61.482212892890686,54.22373045691431,60.50785310980659,63.92399560969778,63.0883301096067,63.760701054568756,63.734126138197766,62.58429472425363,63.29155330743025,62.838696496067016,64.85727121677803,64.3789335495579,65.10812484160617,60.924059965593514,63.865977840524614,64.70482662537758,62.47164027990851,64.50563803768821,63.858097303764,64.46374037355051,63.74406393974363,66.20699774807149,63.507992709140815,61.45814721305107,65.13446511155892,65.54274169664876],"operatingMargin":[10.656521133948871,13.721628755595642,10.982031666963174,19.15223862690551,8.959797791232663,12.547610450421068,4.762861736334405,19.202022156644574,8.67575830442101,13.279483231487275,119.79426891991183,31.325008184837007,6.723411499340341,11.555545036409395,-10.203636846045237,14.312823461759633,10.872986327331798,13.919645917470158,3.5554454496052172,19.282556362071965,8.078728889150273,19.891467065868262,3.597687744029207,15.719768296838291,9.780892306904411,20.493966578269532,3.9956667235532866,18.29397866599561,11.209112873249907,19.561614100076092,3.21950697537552,17.69722938631984,12.565693894903157,19.737829617465987,5.973694753056814,18.676294027221417,13.510424561783424,19.16256595564434,6.9369298433088495,12.276280174556703,-11.156223488062054,19.520409370194912,14.382586583497245,24.157297711154094,21.512913529216227,25.748012912263608,-5.791124673142907,24.42057141033517,18.550209418735314,22.989210659554594,7.468756837458332,28.961289349839443,17.792099442511415,23.69819196725811,5.743157945969295,20.981717047934488,18.942871585984822,24.961554674786697,9.958396034345402,22.158438576349024,17.720760864357242,25.270322804420143,7.123195442480741,21.495281035707556,14.350642305673578],"netMargin":[4.97007377163272,6.99031054255997,5.549724248354385,9.5671213155073,4.124298918744786,6.076083538140775,2.177821966491792,9.371220550529728,4.127649342173062,6.025357263147765,56.30079692533771,14.824376783125203,3.247223049751032,6.196303046081749,-3.9362841250438265,7.306333689312412,5.168708542033302,8.280553775539097,2.653997378768021,9.159809243105201,4.2648082257574425,10.234339014279135,1.5710832784003517,6.57628091318305,4.977082035217699,10.302495844488714,2.9138316106580793,9.347956772777474,5.222401189443687,10.073083978741352,2.942632050613271,9.261965336764339,7.296792464198918,10.686574912675708,4.540504550661017,10.600195240179081,7.409679864294222,10.90222615007295,4.606247398791915,6.945671988068276,-6.298226477598674,10.295261988209441,8.008498060225383,13.933550934880722,10.915196099685412,14.585680786917196,-0.5808683602332965,14.081411212790911,11.284911635509246,14.769558799409547,5.340939804625662,17.344886325359372,11.302401986780666,14.46154431487435,3.169687807044494,12.670582751733994,10.759754433434923,14.661975512741712,6.702000531114455,12.541209318249566,9.579081021513105,15.319417383065744,7.275975917653914,12.57404642127086,8.93949923322103],"currentRatio":[null,null,2.453277501167568,null,2.3645708400688323,2.1388530857454944,2.1083635031462804,2.3867348622339546,2.6745995320035814,2.822135525169501,2.43156086515187,2.7222441448512416,4.5240870377880835,4.736726355972357,4.16570350464141,4.916060350769702,5.007975827259082,4.732740416627033,4.6952850580924075,4.4870550161812295,3.990933174787756,4.015515532620211,3.5760319797380284,3.6408877135516056,3.4640984311980803,3.6505435603200964,3.3192606757687817,3.319592144811505,3.3552398570140154,3.390943243226121,3.2869837888299114,3.3612552813378995,3.1674014719432684,3.3607188387231868,3.0215195293296753,3.1039878986402294,3.1046785066403886,3.2360249187045134,3.107884964627436,3.655453464638898,4.781630611724557,4.53972007681535,3.8457155660830318,4.030793909590554,3.1159982217578017,3.315099199902048,2.897860438528439,2.9351793756918663,2.8884496324825157,2.8474854535358167,2.286127226344949,2.3513912013452285,2.4100194922645564,2.414943747504097,2.5836456296478776,2.7530004165867656,2.579106955925351,2.8165214881825302,2.7867802555147447,2.9729842617579973,2.9639160242762035,3.2722138367688003,2.9865001177315316,3.2614438691456815,3.309736361263378],"netDebt":[null,null,-21419000,null,-27625000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34706000,-17992000,-78361000,-53665000,-25940000,-11208000,-87266000,-39658000,-47629000,-42797000,-147764000,-112927000,-87207000,-81509000,-147075000,-116785000,-111407000,-110402000,-110357000,-67221000,-103054000,-108211000,-144975000,-133069000,15777000,-33187000,-159464187000,29419000,78461000,79258000,75328000,25165000,93334000,90987000,null,null,null,null,null,null,null,null,null,null,null],"ebit":[11311000,17426000,13324000,26278000,10669000,23025000,9619000,32030000,12008000,20726000,211654000,66722000,9424000,15689000,-9810000,18583000,13677000,20725000,5208000,20256000,8938000,28831000,5298000,18171000,12722000,32734000,5787000,27287000,14558000,33443000,4768000,31937000,20998000,34716000,10787000,35044000,22333000,37085000,12831000,19740000,-4756000,30859000,25476000,50403000,45021000,68521000,null,62106000,46468000,67200000,22043000,94943000,57751000,89010000,19142000,71860000,63192000,102384000,38780000,74956000,55912000,109866000,37846000,76640000,49703000],"freeCashFlow":[null,10712000,-16524000,-5405000,-25492000,-29253000,21878000,-7379000,10355000,9141000,19333000,17581000,-22781000,20861000,20749000,-28490000,15202000,-3316000,48993000,-2772000,-8619000,-4420000,60675000,-13926000,4693000,-8241000,66296000,-23861000,11342000,-6627000,50968000,-22588000,6415000,1287000,65462000,-15623000,12639000,-559000,68501000,-26831000,3154000,-461000,76869000,31009000,-113798000,51870000,7686000,-37486000,-22343000,15282000,27076000,-9924000,13259000,14306000,34765000,-53324000,24171000,75095000,119348000,-31293000,-4680000,58598000,144075000,-3053000,null],"fcfMargin":[null,8.86366081106799,-14.698452232698807,-4.052848241266318,-21.05680513451674,-17.036678974526225,11.57027415806397,-4.462169222582362,7.114149290646147,5.497882885050282,10.926920250946702,8.222721107525373,-19.39056049708473,16.457993104699693,19.66152125915608,-23.404255319148938,12.86212264789495,-2.4708284279391384,39.15305437458044,-2.5373229960914974,-8.44826065221866,-3.1811377245508985,51.27782566806957,-12.48722225211169,4.005735892861716,-5.228331070535839,49.19159166289484,-16.679248975939828,8.78298847726428,-3.909019589337643,34.086379626285726,-13.150372306671246,4.2947906833504055,0.7262446885950804,36.936809854029015,-8.765049763804265,7.6027718627061756,-0.2923227368520136,38.5265632557564,-18.526625421200908,6.370944935967357,-0.28698245111649245,41.76709664098412,15.619459219858156,-54.82312246775833,19.745256874866765,3.647511614994376,-14.953845171893823,-9.129839615895392,5.44886651311051,8.712048084224616,-3.183595692329408,4.287552870872192,3.887827507208488,10.57525879192916,-16.459904371795545,7.062814665034231,17.68484959811977,33.01429583075153,-9.23590471608735,-1.4014661492022424,13.640797152560996,37.30821518741504,-0.8852226104353625,null],"returnOnAssets":[null,null,null,null,6.4513242129002615,6.593814946414718,6.771130831042438,6.710559829329902,7.35020711699664,6.9979609487822145,20.55497298491952,22.989214175654855,25.84711165089606,24.621642309589884,5.507248005236036,2.3260725960325357,2.8997933259635613,3.417449501511726,4.640995645469996,5.02863689373445,4.335612421065788,4.850326989190578,4.711008269067805,4.352269877100577,4.283460691734081,4.464541999940021,4.865597911928459,5.560019827959966,5.694197171630931,5.589856940117123,5.6971019346231735,5.848088835822161,6.374417312117401,6.475356172998128,6.828251568766458,6.968387101525048,7.28517028398607,7.591275722555397,7.4078126911507685,6.40320714558812,4.58649343398064,3.9179541868194474,4.44659818019671,5.794178522272207,8.764160559558935,10.642126654628637,8.588613462283881,8.237922803708834,9.047341402614743,9.215974116800618,9.856775279900697,11.037326335739909,11.983296633084988,12.678286280562151,11.40114665717654,10.272852174264898,10.421423037380286,10.473054406665467,11.821807601983751,11.88672191034093,11.00350680511597,10.804827189885888,11.23887830805781,11.34720250138437,10.99398004883592],"returnOnEquity":[null,null,null,9.81816549185112,10.772638514366175,10.910035939985928,10.348616681830414,10.209248662696517,8.303223325296322,10.307033398593957,31.816345618446956,33.57404588502311,27.490368843920344,31.47807918945784,7.574538531898309,3.068355954721695,3.5004973839382894,4.1341208028424195,5.693369952034659,6.0847422349825875,5.672451022112945,6.367447152524103,6.2427764633975,5.781414472485494,6.071723321758358,6.274523184004913,6.943632850543464,7.840419483352799,7.9052151302556055,7.685615147321174,7.890391209291517,7.994557975943863,8.75353853433296,8.7124749485506,9.303664962214075,9.494315417017129,9.968798792034486,10.170199877836453,10.085842657506545,8.58307840625013,5.973591277450976,5.072392388448291,5.828366812866389,8.529113367029503,12.202539179772701,14.610587849526805,12.133827324328038,12.976686526898689,13.789109680835221,13.841469103180456,15.845364296111702,17.37813524661535,18.73219277946468,19.767457055472413,18.1696776082594,15.890125371694014,16.189206814099556,16.170818841716095,17.915484667391535,17.312465346772434,16.44233430952043,15.746086377262131,16.45473694085365,15.967484107843557,15.624112319262382],"revenueGrowth":[null,null,null,null,12.339813483041805,42.078392758144204,68.19782956769258,23.998410353696297,20.23078892807877,-3.1693709014245286,-6.429810458622443,29.293454598229406,-19.2848064305589,-23.76401385747967,-40.35437743740462,-43.06627379449044,0.6017789505043281,5.8799397252925045,18.57368924770921,-10.253018976423235,-13.681975091376742,3.5303935740577996,-5.439056356487548,2.080568243187586,14.83616118250164,13.44282588668817,13.898044385849273,28.277828589874645,10.224741159299056,7.55541739097334,10.948201022475157,20.06808427351143,15.666429190930486,4.531324654487978,18.525875098645052,3.7696414328712624,11.29767619353672,7.907997720257542,0.32444266392819276,-18.748667541881257,-70.22052188977514,-15.99669502737584,3.5095218276509854,37.082251560514834,319.28857108229306,63.533930539041435,14.495060910009672,26.26833494519665,17.898281568412067,6.762950330419959,47.48931040864848,24.35195749128365,26.363877822045147,31.201018319772377,5.775963035895848,3.926563006258754,10.66633467423781,15.398036247618684,9.966873416296828,4.585708861814464,-2.4232312282126856,1.165723490388082,6.824544126759324,1.790336433316897,2.126455368693403]}},"filings":[{"accn":"0001615774-19-003459","filed":"2019-03-01","form":"10-K"},{"accn":"0001615774-18-007660","filed":"2018-08-07","form":"10-Q"},{"accn":"0001615774-18-012072","filed":"2018-11-05","form":"10-Q"},{"accn":"0001213900-20-005153","filed":"2020-03-02","form":"10-K"},{"accn":"0001615774-19-007104","filed":"2019-05-06","form":"10-Q"},{"accn":"0001213900-19-014610","filed":"2019-08-05","form":"10-Q"},{"accn":"0001213900-19-022069","filed":"2019-11-05","form":"10-Q"},{"accn":"0001213900-21-012513","filed":"2021-03-01","form":"10-K"},{"accn":"0001213900-20-011666","filed":"2020-05-11","form":"10-Q"},{"accn":"0001213900-20-021168","filed":"2020-08-10","form":"10-Q"},{"accn":"0001213900-20-035911","filed":"2020-11-09","form":"10-Q"},{"accn":"0001753926-22-000273","filed":"2022-03-01","form":"10-K"},{"accn":"0001213900-21-025384","filed":"2021-05-10","form":"10-Q"},{"accn":"0001753926-21-000307","filed":"2021-08-09","form":"10-Q"},{"accn":"0001753926-21-000647","filed":"2021-11-08","form":"10-Q"},{"accn":"0001753926-23-000213","filed":"2023-02-28","form":"10-K"},{"accn":"0001753926-22-000681","filed":"2022-05-10","form":"10-Q"},{"accn":"0001753926-22-001026","filed":"2022-08-09","form":"10-Q"},{"accn":"0001753926-22-001437","filed":"2022-11-09","form":"10-Q"},{"accn":"0001753926-24-000405","filed":"2024-02-27","form":"10-K"},{"accn":"0001753926-23-000594","filed":"2023-05-08","form":"10-Q"},{"accn":"0001753926-23-001015","filed":"2023-08-08","form":"10-Q"},{"accn":"0001753926-23-001460","filed":"2023-11-09","form":"10-Q/A"},{"accn":"0001753926-25-000424","filed":"2025-03-11","form":"10-K"},{"accn":"0001753926-24-000926","filed":"2024-05-07","form":"10-Q"},{"accn":"0001753926-24-001363","filed":"2024-08-06","form":"10-Q"},{"accn":"0001753926-24-001818","filed":"2024-11-06","form":"10-Q"},{"accn":"0001753926-26-000464","filed":"2026-03-10","form":"10-K"},{"accn":"0001753926-25-000738","filed":"2025-05-05","form":"10-Q"},{"accn":"0001753926-25-001236","filed":"2025-08-05","form":"10-Q"},{"accn":"0001753926-25-001703","filed":"2025-11-05","form":"10-Q"},{"accn":"0001753926-26-000771","filed":"2026-05-05","form":"10-Q"},{"accn":"0001753926-26-001317","filed":"2026-08-04","form":"10-Q"},{"accn":"0001144204-13-014616","filed":"2013-03-12","form":"10-K"},{"accn":"0001144204-14-014887","filed":"2014-03-11","form":"10-K"},{"accn":"0001144204-15-015369","filed":"2015-03-11","form":"10-K"},{"accn":"0001144204-12-014284","filed":"2012-03-12","form":"10-K"},{"accn":"0001144204-11-049386","filed":"2011-08-24","form":"10-Q/A"},{"accn":"0001144204-11-062550","filed":"2011-11-09","form":"10-Q"},{"accn":"0001144204-12-027177","filed":"2012-05-09","form":"10-Q"},{"accn":"0001144204-12-049867","filed":"2012-09-06","form":"10-Q/A"},{"accn":"0001144204-12-060095","filed":"2012-11-07","form":"10-Q"},{"accn":"0001144204-13-027052","filed":"2013-05-08","form":"10-Q"},{"accn":"0001144204-13-043614","filed":"2013-08-07","form":"10-Q"},{"accn":"0001144204-13-059237","filed":"2013-11-06","form":"10-Q"},{"accn":"0001144204-14-028278","filed":"2014-05-07","form":"10-Q"},{"accn":"0001144204-14-048545","filed":"2014-08-11","form":"10-Q"},{"accn":"0001144204-14-066584","filed":"2014-11-10","form":"10-Q"},{"accn":"0001144204-16-087700","filed":"2016-03-14","form":"10-K"},{"accn":"0001144204-15-029301","filed":"2015-05-11","form":"10-Q"},{"accn":"0001144204-15-047330","filed":"2015-08-07","form":"10-Q"},{"accn":"0001144204-15-063769","filed":"2015-11-09","form":"10-Q"},{"accn":"0001144204-17-014248","filed":"2017-03-13","form":"10-K"},{"accn":"0001144204-16-100440","filed":"2016-05-10","form":"10-Q"},{"accn":"0001144204-16-117699","filed":"2016-08-09","form":"10-Q"},{"accn":"0001144204-16-132435","filed":"2016-11-08","form":"10-Q"},{"accn":"0001615774-18-001852","filed":"2018-03-13","form":"10-K"},{"accn":"0001144204-17-025637","filed":"2017-05-09","form":"10-Q"},{"accn":"0001615774-17-004109","filed":"2017-08-07","form":"10-Q"},{"accn":"0001615774-17-006352","filed":"2017-11-08","form":"10-Q"},{"accn":"0001615774-18-003470","filed":"2018-05-08","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":521072000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":521072000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":129136000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":129136000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":169531000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":169531000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":591251000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":441725000},"#5":{"kind":"computed","op":"sum","terms":[{"ref":"#3"},{"ref":"#4","weight":-1}],"rule":"quarter-from-ytd","value":149526000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":149526000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":591251000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":171767000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":171767000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":149367000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":149367000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":177213000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":177213000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":675574000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":498347000},"#11":{"kind":"computed","op":"sum","terms":[{"ref":"#9"},{"ref":"#10","weight":-1}],"rule":"quarter-from-ytd","value":177227000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":177227000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":675574000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":178242000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":178242000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":166242000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":166242000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":191227000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":191227000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":713514000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":535712000},"#17":{"kind":"computed","op":"sum","terms":[{"ref":"#15"},{"ref":"#16","weight":-1}],"rule":"quarter-from-ytd","value":177802000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":177802000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":713514000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":144824000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":144824000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":49506000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":49506000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":160637000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":160637000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":539009000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":354967000},"#23":{"kind":"computed","op":"sum","terms":[{"ref":"#21"},{"ref":"#22","weight":-1}],"rule":"quarter-from-ytd","value":184042000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":184042000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":539009000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":198528000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":198528000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":207573000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":207573000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":262696000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":262696000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":879516000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":668797000},"#29":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#28","weight":-1}],"rule":"quarter-from-ytd","value":210719000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":210719000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":879516000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":250678000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":250678000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":244725000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":244725000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":280462000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":280462000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1086653000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":775865000},"#35":{"kind":"computed","op":"sum","terms":[{"ref":"#33"},{"ref":"#34","weight":-1}],"rule":"quarter-from-ytd","value":310788000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":310788000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":1086653000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":311723000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":311723000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":309244000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":309244000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":367969000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":367969000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1317675000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":988936000},"#41":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":328739000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":328739000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":1317675000},"#42":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":323963000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":323963000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":342229000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":342229000},"#44":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":424629000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":424629000},"#45":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1452325000},"#46":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1090821000},"#47":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":361504000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":361504000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":1452325000},"#48":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":338819000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":338819000},"#49":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":333936000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":333936000},"#50":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":429579000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":429579000},"#51":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1488509000},"#52":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1102334000},"#53":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":386175000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"}],"rule":"component-sum","value":386175000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":1488509000},"#54":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":344885000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#54"}],"rule":"component-sum","value":344885000},"#55":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":341037000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#55"}],"rule":"component-sum","value":341037000},"revenue@FY2010":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":460400000},"revenue@FY2011":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":615200000},"revenue@FY2012":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":654100000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":563600000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":499300000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":409464000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":107765000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":120853000},"#56":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":460411000},"#57":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":347991000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":112420000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":133363000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":40,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":121063000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":171706000},"#58":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":615220000},"#59":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":426132000},"revenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":189088000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":165368000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":145555000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":166264000},"#60":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":654117000},"#61":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":477187000},"revenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":176930000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":213810000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":46,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":117485000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":126753000},"#62":{"kind":"filed","concept":"SalesRevenueNet","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":563579000},"#63":{"kind":"filed","concept":"SalesRevenueNet","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":458048000},"revenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":105531000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":121730000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":50,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":118192000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":51,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":134206000},"#64":{"kind":"filed","concept":"SalesRevenueNet","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":499261000},"#65":{"kind":"filed","concept":"SalesRevenueNet","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":374129000},"revenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":125132000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":109249000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":54,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":102021000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":55,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":138944000},"#66":{"kind":"filed","concept":"SalesRevenueNet","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":468540000},"#67":{"kind":"filed","concept":"SalesRevenueNet","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":350214000},"revenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":118326000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":468540000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":111522000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":58,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":117157000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":59,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":157622000},"#68":{"kind":"filed","concept":"SalesRevenueNet","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":521072000},"#69":{"kind":"filed","concept":"SalesRevenueNet","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":386301000},"revenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":134771000},"revenue@2017Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":143058000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":45193000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":66059000},"#70":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":214965000},"#71":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":164240000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":50725000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":214965000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":66138000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":53713000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":68066000},"#72":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":248012000},"#73":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":187917000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":60095000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":248012000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":194601000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":68401000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":59268000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":76790000},"#74":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":267578000},"#75":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":204459000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":63119000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":267578000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":55783000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":22662000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":63439000},"#76":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":208278000},"#77":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":141883000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77","weight":-1}],"rule":"quarter-from-ytd","value":66395000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":208278000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":73280000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":75223000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":95269000},"#78":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":322614000},"#79":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":243772000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":78842000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":322614000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":92020000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":90943000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":98562000},"#80":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":392231000},"#81":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":281525000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":110706000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":392231000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":108766000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":120840000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":132962000},"#82":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":478597000},"#83":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":362568000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#83","weight":-1}],"rule":"quarter-from-ytd","value":116029000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":478597000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":121578000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":121472000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":153469000},"#84":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":524984000},"#85":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":396519000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":128465000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":524984000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":122842000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":112847000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":156762000},"#86":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":541290000},"#87":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":392451000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":148839000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":541290000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":120246000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":117512000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":175296000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":37,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":43041000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":38,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":49578000},"#88":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":187501000},"#89":{"kind":"filed","concept":"CostOfGoodsSold","filing":38,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":140271000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89","weight":-1}],"rule":"quarter-from-ytd","value":47230000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":187501000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":46772000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":40,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":46477000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":41,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":64323000},"#90":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":231746000},"#91":{"kind":"filed","concept":"CostOfGoodsSold","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":158173000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":73573000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":231746000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":58690000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":57099000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":44,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":65146000},"#92":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":246931000},"#93":{"kind":"filed","concept":"CostOfGoodsSold","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":181535000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":65396000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":246931000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":79167000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":46,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":53878000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":56746000},"#94":{"kind":"filed","concept":"CostOfGoodsSold","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":234800000},"#95":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":189791000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#95","weight":-1}],"rule":"quarter-from-ytd","value":45009000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsSold","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":234800000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":52500000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":50,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":50076000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":51,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":58878000},"#96":{"kind":"filed","concept":"CostOfGoodsSold","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":212224000},"#97":{"kind":"filed","concept":"CostOfGoodsSold","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":161455000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":50769000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":212224000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":41639000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":54,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":41696000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":55,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":53118000},"#98":{"kind":"filed","concept":"CostOfGoodsSold","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":179069000},"#99":{"kind":"filed","concept":"CostOfGoodsSold","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":136453000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":42616000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":179069000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":40205000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":58,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":42729000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":59,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":62790000},"#100":{"kind":"filed","concept":"CostOfGoodsSold","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":194601000},"#101":{"kind":"filed","concept":"CostOfGoodsSold","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":145723000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101","weight":-1}],"rule":"quarter-from-ytd","value":48878000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":52988000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":69230000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":68116000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":75328000},"#102":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":287037000},"#103":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":212674000},"grossProfit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103","weight":-1}],"rule":"quarter-from-ytd","value":74363000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":287037000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":234168000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":64724000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":71275000},"#104":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":272910000},"#105":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":207720000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":65190000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":272910000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":86591000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":74586000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":107383000},"#106":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":383474000},"#107":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":267959000},"grossProfit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":115515000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":383474000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":106678000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":88456000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":101118000},"#108":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":407186000},"#109":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":295652000},"grossProfit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":111534000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":407186000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":134643000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":46,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":63607000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":70007000},"#110":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":328779000},"#111":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":268257000},"grossProfit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111","weight":-1}],"rule":"quarter-from-ytd","value":60522000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":328779000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":67610000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":60325000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":55,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":85826000},"#112":{"kind":"filed","concept":"GrossProfit","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":289471000},"#113":{"kind":"filed","concept":"GrossProfit","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":213761000},"grossProfit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113","weight":-1}],"rule":"quarter-from-ytd","value":75710000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":289471000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":71317000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":58,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":74428000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":59,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":94832000},"#114":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":326471000},"#115":{"kind":"filed","concept":"GrossProfit","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":240578000},"grossProfit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":85893000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":326471000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":90070000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":83943000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":103472000},"#116":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":376286000},"#117":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":277485000},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":98801000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":376286000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":105629000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":95654000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":109147000},"#118":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":427562000},"#119":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":310430000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":117132000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":427562000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":109841000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":106974000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":114437000},"#120":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":445936000},"#121":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":331253000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121","weight":-1}],"rule":"quarter-from-ytd","value":114683000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":445936000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":89041000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":26844000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":97198000},"#122":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":330731000},"#123":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":213084000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":117647000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":330731000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":125248000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":132350000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":167427000},"#124":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":556902000},"#125":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":425025000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125","weight":-1}],"rule":"quarter-from-ytd","value":131877000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":556902000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":158658000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":153782000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":181900000},"#126":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":694422000},"#127":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":494340000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127","weight":-1}],"rule":"quarter-from-ytd","value":200082000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":694422000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":202957000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":188404000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":235007000},"#128":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":839078000},"#129":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":626368000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129","weight":-1}],"rule":"quarter-from-ytd","value":212710000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":839078000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":202385000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":220757000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":271160000},"#130":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":927341000},"#131":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":694302000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":233039000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":927341000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":215977000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":221089000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":272817000},"#132":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":947219000},"#133":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":709883000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133","weight":-1}],"rule":"quarter-from-ytd","value":237336000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":947219000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":224639000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":223525000},"operatingExpenses@FY2010":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":216474000},"operatingExpenses@FY2011":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":316535000},"operatingExpenses@FY2012":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":128772000},"operatingExpenses@FY2013":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":250025000},"operatingExpenses@FY2014":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":233634000},"#134":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":187690000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#134"}],"rule":"component-sum","value":187690000},"#135":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":53240000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#135"}],"rule":"component-sum","value":53240000},"#136":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":54692000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#136"}],"rule":"component-sum","value":54692000},"#137":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":216474000},"#138":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":163630000},"#139":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":52844000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#139"}],"rule":"component-sum","value":52844000},"#140":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":61049000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#140"}],"rule":"component-sum","value":61049000},"#141":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":63739000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#141"}],"rule":"component-sum","value":63739000},"#142":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":85838000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#142"}],"rule":"component-sum","value":85838000},"#143":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":315698000},"#144":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":210026000},"#145":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144","weight":-1}],"rule":"quarter-from-ytd","value":105672000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#145"}],"rule":"component-sum","value":105672000},"#146":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":74924000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#146"}],"rule":"component-sum","value":74924000},"#147":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":75828000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#147"}],"rule":"component-sum","value":75828000},"#148":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":79039000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#148"}],"rule":"component-sum","value":79039000},"#149":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":325799000},"#150":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":229190000},"#151":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#150","weight":-1}],"rule":"quarter-from-ytd","value":96609000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#151"}],"rule":"component-sum","value":96609000},"#152":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":67667000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#152"}],"rule":"component-sum","value":67667000},"#153":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":55708000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#153"}],"rule":"component-sum","value":55708000},"#154":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":55360000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#154"}],"rule":"component-sum","value":55360000},"#155":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":250025000},"#156":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":178735000},"#157":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156","weight":-1}],"rule":"quarter-from-ytd","value":71290000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#157"}],"rule":"component-sum","value":71290000},"#158":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":51807000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#158"}],"rule":"component-sum","value":51807000},"#159":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":55265000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#159"}],"rule":"component-sum","value":55265000},"#160":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":56647000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#160"}],"rule":"component-sum","value":56647000},"#161":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":233634000},"#162":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":163720000},"#163":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#162","weight":-1}],"rule":"quarter-from-ytd","value":69914000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#163"}],"rule":"component-sum","value":69914000},"#164":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":46544000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#164"}],"rule":"component-sum","value":46544000},"#165":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":52083000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#165"}],"rule":"component-sum","value":52083000},"#166":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":58188000},"#167":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":51,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":4291000},"#168":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":2830000},"#169":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#168","weight":-1}],"rule":"quarter-from-ytd","value":1461000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#169"}],"rule":"component-sum","value":59649000},"#170":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":228268000},"#171":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":156815000},"#172":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":71453000},"#173":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":5800000},"#174":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":1509000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#174"}],"rule":"component-sum","value":72962000},"#175":{"kind":"filed","concept":"MarketingExpense","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":25400000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#175"},{"ref":"#173"}],"rule":"component-sum","value":259468000},"#176":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":53786000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#176"}],"rule":"component-sum","value":53786000},"#177":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":62969000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#177"}],"rule":"component-sum","value":62969000},"#178":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":62529000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#178"}],"rule":"component-sum","value":62529000},"#179":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":258787000},"#180":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":179285000},"#181":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#180","weight":-1}],"rule":"quarter-from-ytd","value":79502000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#181"}],"rule":"component-sum","value":79502000},"#182":{"kind":"filed","concept":"MarketingExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":30000000},"#183":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":5900000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#182"},{"ref":"#183"}],"rule":"component-sum","value":294687000},"#184":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":63899000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#184"}],"rule":"component-sum","value":63899000},"#185":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":69468000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#185"}],"rule":"component-sum","value":69468000},"#186":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":70309000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#186"}],"rule":"component-sum","value":70309000},"#187":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":295540000},"#188":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":203676000},"#189":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188","weight":-1}],"rule":"quarter-from-ytd","value":91864000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#189"}],"rule":"component-sum","value":91864000},"#190":{"kind":"filed","concept":"MarketingExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":33800000},"#191":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":6000000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#190"},{"ref":"#191"}],"rule":"component-sum","value":335340000},"#192":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":75231000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#192"}],"rule":"component-sum","value":75231000},"#193":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":76885000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#193"}],"rule":"component-sum","value":76885000},"#194":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":74169000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#194"}],"rule":"component-sum","value":74169000},"#195":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":332831000},"#196":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":226286000},"#197":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#196","weight":-1}],"rule":"quarter-from-ytd","value":106545000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#197"}],"rule":"component-sum","value":106545000},"#198":{"kind":"filed","concept":"MarketingExpense","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":36400000},"#199":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":7000000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#198"},{"ref":"#199"}],"rule":"component-sum","value":376231000},"#200":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":76552000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#200"}],"rule":"component-sum","value":76552000},"#201":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":84514000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#201"}],"rule":"component-sum","value":84514000},"#202":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":77793000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#202"}],"rule":"component-sum","value":77793000},"#203":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":341209000},"#204":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":238860000},"#205":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#204","weight":-1}],"rule":"quarter-from-ytd","value":102349000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#205"}],"rule":"component-sum","value":102349000},"#206":{"kind":"filed","concept":"MarketingExpense","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":38900000},"#207":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":5000000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#206"},{"ref":"#207"}],"rule":"component-sum","value":385109000},"#208":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":71262000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#208"}],"rule":"component-sum","value":71262000},"#209":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":32367000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#209"}],"rule":"component-sum","value":32367000},"#210":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":65841000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#210"}],"rule":"component-sum","value":65841000},"#211":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":260648000},"#212":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":169471000},"#213":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":91177000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#213"}],"rule":"component-sum","value":91177000},"#214":{"kind":"filed","concept":"MarketingExpense","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":26400000},"#215":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":5300000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#214"},{"ref":"#215"}],"rule":"component-sum","value":292348000},"#216":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":74896000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#216"}],"rule":"component-sum","value":74896000},"#217":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":87695000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#217"}],"rule":"component-sum","value":87695000},"#218":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":99788000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#218"}],"rule":"component-sum","value":99788000},"#219":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":406459000},"#220":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":262379000},"#221":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220","weight":-1}],"rule":"quarter-from-ytd","value":144080000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#221"}],"rule":"component-sum","value":144080000},"#222":{"kind":"filed","concept":"MarketingExpense","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":36900000},"#223":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":5900000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#222"},{"ref":"#223"}],"rule":"component-sum","value":449259000},"#224":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":97441000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#224"}],"rule":"component-sum","value":97441000},"#225":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":108385000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#225"}],"rule":"component-sum","value":108385000},"#226":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":117424000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#226"}],"rule":"component-sum","value":117424000},"#227":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":492370000},"#228":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":323249000},"#229":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":169121000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#229"}],"rule":"component-sum","value":169121000},"#230":{"kind":"filed","concept":"MarketingExpense","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":43100000},"#231":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":6800000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#230"},{"ref":"#231"}],"rule":"component-sum","value":542270000},"#232":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":112678000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#232"}],"rule":"component-sum","value":112678000},"#233":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":133383000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#233"}],"rule":"component-sum","value":133383000},"#234":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":147805000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#234"}],"rule":"component-sum","value":147805000},"#235":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":587696000},"#236":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":393866000},"#237":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":193830000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#237"}],"rule":"component-sum","value":193830000},"#238":{"kind":"filed","concept":"MarketingExpense","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":52300000},"#239":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":7500000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#238"},{"ref":"#239"}],"rule":"component-sum","value":647496000},"#240":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":134412000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#240"}],"rule":"component-sum","value":134412000},"#241":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":155929000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#241"}],"rule":"component-sum","value":155929000},"#242":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":165166000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#242"}],"rule":"component-sum","value":165166000},"#243":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":648540000},"#244":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":455506000},"#245":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244","weight":-1}],"rule":"quarter-from-ytd","value":193034000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#245"}],"rule":"component-sum","value":193034000},"#246":{"kind":"filed","concept":"MarketingExpense","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":61500000},"#247":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":13600000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#246"},{"ref":"#247"}],"rule":"component-sum","value":723640000},"#248":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":140900000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#248"}],"rule":"component-sum","value":140900000},"#249":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":161913000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#249"}],"rule":"component-sum","value":161913000},"#250":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":164261000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#250"}],"rule":"component-sum","value":164261000},"#251":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":676902000},"#252":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":467074000},"#253":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":209828000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#253"}],"rule":"component-sum","value":209828000},"#254":{"kind":"filed","concept":"MarketingExpense","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":54600000},"#255":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":14400000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#254"},{"ref":"#255"}],"rule":"component-sum","value":745902000},"#256":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":150505000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#256"}],"rule":"component-sum","value":150505000},"#257":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":174584000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#257"}],"rule":"component-sum","value":174584000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":44801000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":11484000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":16583000},"#258":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":56436000},"#259":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":44090000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":12346000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":56436000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":25542000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":10847000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":21545000},"#260":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":66939000},"#261":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":57933000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":9006000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":66939000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":31754000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":12628000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":22079000},"#262":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":278414000},"#263":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":66462000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":211952000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":278414000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":66976000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":7899000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":14647000},"#264":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":78754000},"#265":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":89522000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265","weight":-1}],"rule":"quarter-from-ytd","value":-10768000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":78754000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":17423000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":12851000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":18681000},"#266":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":53403000},"#267":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":48954000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267","weight":-1}],"rule":"quarter-from-ytd","value":4449000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":53403000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":21066000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":8242000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":27638000},"#268":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":61203000},"#269":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":56946000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269","weight":-1}],"rule":"quarter-from-ytd","value":4257000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":61203000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":17531000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":11459000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":32303000},"#270":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":66678000},"#271":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":61293000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271","weight":-1}],"rule":"quarter-from-ytd","value":5385000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":66678000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":26171000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":14475000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":33163000},"#272":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":78623000},"#273":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":73809000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273","weight":-1}],"rule":"quarter-from-ytd","value":4814000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":78623000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":30398000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":18769000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":34978000},"#274":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":94731000},"#275":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":84144000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275","weight":-1}],"rule":"quarter-from-ytd","value":10587000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":94731000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":33289000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":22460000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":36644000},"#276":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":104727000},"#277":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":92393000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277","weight":-1}],"rule":"quarter-from-ytd","value":12334000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":104727000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":17779000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-5523000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":31357000},"#278":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":70083000},"#279":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":43613000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":26470000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":70083000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":47959000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":44655000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":67639000},"#280":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":148050000},"#281":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":160253000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281","weight":-1}],"rule":"quarter-from-ytd","value":-12203000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":148050000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":61217000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":45397000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":64476000},"#282":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":194303000},"#283":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":171091000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":23212000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":194303000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":90279000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":55021000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":87202000},"#284":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":251382000},"#285":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":232502000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":18880000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":251382000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":67973000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":64828000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":105994000},"#286":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":274796000},"#287":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":238796000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":36000000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":274796000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":75077000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":59176000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":108556000},"#288":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":270317000},"#289":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":242809000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":27508000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":270317000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":74134000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":48941000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":46348000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":10801000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":16897000},"#290":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":53840000},"#291":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":41005000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":12835000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":53840000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":25838000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":10279000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":22338000},"#292":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":67393000},"#293":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":58454000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293","weight":-1}],"rule":"quarter-from-ytd","value":8939000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":67393000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":31668000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":11566000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":20335000},"#294":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":274765000},"#295":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":63570000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":211195000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":274765000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":66265000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":9008000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":15335000},"#296":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":80646000},"#297":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":90608000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":-9962000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":80646000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":18310000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":13103000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":20171000},"#298":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":56715000},"#299":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":51583000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299","weight":-1}],"rule":"quarter-from-ytd","value":5132000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":56715000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":20098000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":8325000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":55,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":27790000},"#300":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":60496000},"#301":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":56213000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":4283000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":60496000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":17198000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":12029000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":59,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":32219000},"#302":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":67074000},"#303":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":61446000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":5628000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":67074000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":27016000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":13831000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":32948000},"#304":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":78065000},"#305":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":73795000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":4270000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":78065000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":31475000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":20430000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":34193000},"#306":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":95859000},"#307":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":86097000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":9762000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":95859000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":34418000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":22130000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":36701000},"#308":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":105146000},"#309":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":93247000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":11899000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":105146000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":18739000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-5117000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":30711000},"#310":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":69349000},"#311":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":44333000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311","weight":-1}],"rule":"quarter-from-ytd","value":25016000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":69349000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":50026000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":43751000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":66824000},"#312":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":151019000},"#313":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":160601000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":-9582000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":151019000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":61223000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":45445000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":66518000},"#314":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":194219000},"#315":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":173186000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":21033000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":194219000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":92586000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":55475000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":86613000},"#316":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":249593000},"#317":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":234674000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":14919000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":249593000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":70053000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":61251000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":100406000},"#318":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":268391000},"#319":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":231710000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":36681000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":268391000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":73411000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":54125000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":107561000},"#320":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":271332000},"#321":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":235097000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":36235000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":271332000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":75206000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":48246000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1807000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1941000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1978000},"#322":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":7825000},"#323":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":5726000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323","weight":-1}],"rule":"quarter-from-ytd","value":2099000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":7825000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3599000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2276000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2397000},"#324":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":11253000},"#325":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":7030000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325","weight":-1}],"rule":"quarter-from-ytd","value":4223000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":11253000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1545000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1787000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2305000},"#326":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":7248000},"#327":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":5637000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":1611000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":7248000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1434000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1457000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":2647000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":510000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":529000},"#328":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2116000},"#329":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1627000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":489000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2116000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":440000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":390000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":687000},"#330":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2197000},"#331":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1517000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":680000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2197000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":362000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":442000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":391000},"#332":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1654000},"#333":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1195000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":459000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1654000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":457000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":416000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":354000},"#334":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1380000},"#335":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":1228000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335","weight":-1}],"rule":"quarter-from-ytd","value":152000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1380000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":273000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":574000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":554000},"#336":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1478000},"#337":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1402000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":76000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1478000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":158000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":613000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1041000},"#338":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2826000},"#339":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1811000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":1015000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2826000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":973000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":693000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":515000},"#340":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2340000},"#341":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":2181000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":159000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2340000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":271000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":727000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":495000},"#342":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1992000},"#343":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1494000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":498000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1992000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":462000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":568000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":523000},"#344":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2578000},"#345":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1553000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":1025000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2578000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":626000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":203000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":384000},"#346":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2146000},"#347":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1214000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":932000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2146000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1001000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":361000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":148000},"#348":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1970000},"#349":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1510000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349","weight":-1}],"rule":"quarter-from-ytd","value":460000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1970000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":377000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1270000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1697000},"#350":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2825000},"#351":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":3344000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":-519000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2825000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":883000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1023000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":682000},"#352":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3599000},"#353":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2589000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353","weight":-1}],"rule":"quarter-from-ytd","value":1010000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2357000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":8894000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":6109000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":11113000},"#354":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":29436000},"#355":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":26115000},"netIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355","weight":-1}],"rule":"quarter-from-ytd","value":3321000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":29436000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":22367000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":5356000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":8448000},"#356":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":26593000},"#357":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":20354000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":6239000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":26593000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":12759000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":4993000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":10433000},"#358":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":32303000},"#359":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":28185000},"netIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":4118000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":32303000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":15497000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":6008000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":10018000},"#360":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":131136000},"#361":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":31523000},"netIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":99613000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":131136000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":31696000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":3815000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":7854000},"#362":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":39211000},"#363":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":43365000},"netIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363","weight":-1}],"rule":"quarter-from-ytd","value":-4154000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":39211000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":10007000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":4351000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":55,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":14220000},"#364":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":30437000},"#365":{"kind":"filed","concept":"NetIncomeLoss","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":28578000},"netIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":1859000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":30437000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":7334000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":58,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":5831000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":59,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":16239000},"#366":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":33331000},"#367":{"kind":"filed","concept":"NetIncomeLoss","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":29404000},"netIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367","weight":-1}],"rule":"quarter-from-ytd","value":3927000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":33331000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":13373000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":6744000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":17077000},"#368":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":41594000},"#369":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":37194000},"netIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369","weight":-1}],"rule":"quarter-from-ytd","value":4400000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":41594000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":15909000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":10899000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":18938000},"#370":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":53793000},"#371":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":45746000},"netIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371","weight":-1}],"rule":"quarter-from-ytd","value":8047000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":53793000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":18894000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":12318000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":20848000},"#372":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":60249000},"#373":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":52059000},"netIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":8190000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":60249000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":10059000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-3118000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":16538000},"#374":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":38219000},"#375":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":23480000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375","weight":-1}],"rule":"quarter-from-ytd","value":14739000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":38219000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":27662000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":22657000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":38316000},"#376":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":87411000},"#377":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":88635000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377","weight":-1}],"rule":"quarter-from-ytd","value":-1224000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":87411000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":35299000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":27617000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":41423000},"#378":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":120938000},"#379":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":104339000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":16599000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":120938000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":54068000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":34952000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":53214000},"#380":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":152654000},"#381":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":142234000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381","weight":-1}],"rule":"quarter-from-ytd","value":10420000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":152654000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":41048000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":36823000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":62259000},"#382":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":164358000},"#383":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":140130000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383","weight":-1}],"rule":"quarter-from-ytd","value":24228000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":164358000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":42492000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":31988000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":65809000},"#384":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":168387000},"#385":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":140289000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#385","weight":-1}],"rule":"quarter-from-ytd","value":28098000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":168387000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":43366000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":30487000},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":0.74},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.18},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.28},"#386":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":0.87},"#387":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":30481991},"#388":{"kind":"computed","op":"product","terms":[{"ref":"#386"},{"ref":"#387"}],"value":26519332.169999998},"#389":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2010-01-01","end":"2010-09-30","value":0.67},"#390":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2010-01-01","end":"2010-09-30","value":30441000},"#391":{"kind":"computed","op":"product","terms":[{"ref":"#389"},{"ref":"#390"}],"value":20395470},"#392":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#391","weight":-1}],"value":6123862.169999998},"#393":{"kind":"computed","op":"sum","terms":[{"ref":"#387","weight":4},{"ref":"#390","weight":-3}],"rule":"unaverage-quarter","value":30604964},"dilutedEps@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#392"},{"ref":"#393"}],"rule":"per-share-quarter","value":0.2000937550522849},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":0.87},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":0.41},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.16},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":0.34},"#394":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":1.05},"#395":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2011-01-01","end":"2011-09-30","value":0.92},"dilutedEps@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#395","weight":-1}],"rule":"quarter-from-ytd","value":0.13},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":1.05},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.51},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.2},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.33},"#396":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":4.26},"#397":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":30715684},"#398":{"kind":"computed","op":"product","terms":[{"ref":"#396"},{"ref":"#397"}],"value":130848813.83999999},"#399":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2012-01-01","end":"2012-09-30","value":1.03},"#400":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":30697000},"#401":{"kind":"computed","op":"product","terms":[{"ref":"#399"},{"ref":"#400"}],"value":31617910},"#402":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#401","weight":-1}],"value":99230903.83999999},"#403":{"kind":"computed","op":"sum","terms":[{"ref":"#397","weight":4},{"ref":"#400","weight":-3}],"rule":"unaverage-quarter","value":30771736},"dilutedEps@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#402"},{"ref":"#403"}],"rule":"per-share-quarter","value":3.224741816321315},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":4.26},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":1.03},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.12},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.25},"#404":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":1.27},"#405":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":30953882},"#406":{"kind":"computed","op":"product","terms":[{"ref":"#404"},{"ref":"#405"}],"value":39311430.14},"#407":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2013-01-01","end":"2013-09-30","value":1.4},"#408":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":30928000},"#409":{"kind":"computed","op":"product","terms":[{"ref":"#407"},{"ref":"#408"}],"value":43299200},"#410":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#409","weight":-1}],"value":-3987769.8599999994},"#411":{"kind":"computed","op":"sum","terms":[{"ref":"#405","weight":4},{"ref":"#408","weight":-3}],"rule":"unaverage-quarter","value":31031528},"dilutedEps@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#410"},{"ref":"#411"}],"rule":"per-share-quarter","value":-0.1285070416126463},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":1.27},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.29},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.2},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.36},"#412":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":0.95},"#413":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":31060326},"#414":{"kind":"computed","op":"product","terms":[{"ref":"#412"},{"ref":"#413"}],"value":29507309.7},"#415":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2014-01-01","end":"2014-09-30","value":0.84},"#416":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":31060000},"#417":{"kind":"computed","op":"product","terms":[{"ref":"#415"},{"ref":"#416"}],"value":26090400},"#418":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#417","weight":-1}],"value":3416909.6999999993},"#419":{"kind":"computed","op":"sum","terms":[{"ref":"#413","weight":4},{"ref":"#416","weight":-3}],"rule":"unaverage-quarter","value":31061304},"dilutedEps@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#418"},{"ref":"#419"}],"rule":"per-share-quarter","value":0.11000535264070044},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":0.95},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.32},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.14},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.46},"#420":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":0.98},"#421":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":31100215},"#422":{"kind":"computed","op":"product","terms":[{"ref":"#420"},{"ref":"#421"}],"value":30478210.7},"#423":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2015-01-01","end":"2015-09-30","value":0.92},"#424":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":31092000},"#425":{"kind":"computed","op":"product","terms":[{"ref":"#423"},{"ref":"#424"}],"value":28604640},"#426":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#425","weight":-1}],"value":1873570.6999999993},"#427":{"kind":"computed","op":"sum","terms":[{"ref":"#421","weight":4},{"ref":"#424","weight":-3}],"rule":"unaverage-quarter","value":31124860},"dilutedEps@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#426"},{"ref":"#427"}],"rule":"per-share-quarter","value":0.06019531332831696},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":0.98},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.24},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":58,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.19},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":59,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.52},"#428":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":1.07},"#429":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":59,"unit":"USD/shares","start":"2016-01-01","end":"2016-09-30","value":0.94},"dilutedEps@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#429","weight":-1}],"rule":"quarter-from-ytd","value":0.13000000000000012},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":1.07},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":60,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.43},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.22},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.55},"#430":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":1.33},"#431":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2017-01-01","end":"2017-09-30","value":1.19},"dilutedEps@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#431","weight":-1}],"rule":"quarter-from-ytd","value":0.14000000000000012},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":1.33},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.51},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.35},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.6},"#432":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":1.71},"#433":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2018-01-01","end":"2018-09-30","value":1.45},"dilutedEps@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#433","weight":-1}],"rule":"quarter-from-ytd","value":0.26},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":1.71},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.6},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.39},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.66},"#434":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":1.9},"#435":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":31688700},"#436":{"kind":"computed","op":"product","terms":[{"ref":"#434"},{"ref":"#435"}],"value":60208530},"#437":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2019-01-01","end":"2019-09-30","value":1.64},"#438":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":31681000},"#439":{"kind":"computed","op":"product","terms":[{"ref":"#437"},{"ref":"#438"}],"value":51956840},"#440":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#439","weight":-1}],"value":8251690},"#441":{"kind":"computed","op":"sum","terms":[{"ref":"#435","weight":4},{"ref":"#438","weight":-3}],"rule":"unaverage-quarter","value":31711800},"dilutedEps@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#440"},{"ref":"#441"}],"rule":"per-share-quarter","value":0.26020881816863123},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":1.9},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.32},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":-0.1},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":0.52},"#442":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":1.21},"#443":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":0.74},"dilutedEps@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#443","weight":-1}],"rule":"quarter-from-ytd","value":0.47},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":1.21},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0.87},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":0.71},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":1.2},"#444":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":2.75},"#445":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":2.79},"dilutedEps@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#445","weight":-1}],"rule":"quarter-from-ytd","value":-0.040000000000000036},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":2.75},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":1.1},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":0.86},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":1.3},"#446":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":3.78},"#447":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":3.26},"dilutedEps@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#447","weight":-1}],"rule":"quarter-from-ytd","value":0.52},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":3.78},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":1.68},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":1.09},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":1.66},"#448":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":4.75},"#449":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":4.42},"dilutedEps@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#449","weight":-1}],"rule":"quarter-from-ytd","value":0.33000000000000007},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":4.75},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":1.27},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":1.14},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":1.93},"#450":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":5.12},"#451":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":32124285},"#452":{"kind":"computed","op":"product","terms":[{"ref":"#450"},{"ref":"#451"}],"value":164476339.20000002},"#453":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":4.34},"#454":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":32266000},"#455":{"kind":"computed","op":"product","terms":[{"ref":"#453"},{"ref":"#454"}],"value":140034440},"#456":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#455","weight":-1}],"value":24441899.200000018},"#457":{"kind":"computed","op":"sum","terms":[{"ref":"#451","weight":4},{"ref":"#454","weight":-3}],"rule":"unaverage-quarter","value":31699140},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#456"},{"ref":"#457"}],"rule":"per-share-quarter","value":0.7710587479660337},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":5.12},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":1.32},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.99},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":2.05},"#458":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":5.24},"#459":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":32138197},"#460":{"kind":"computed","op":"product","terms":[{"ref":"#458"},{"ref":"#459"}],"value":168404152.28},"#461":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":4.36},"#462":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":32158000},"#463":{"kind":"computed","op":"product","terms":[{"ref":"#461"},{"ref":"#462"}],"value":140208880},"#464":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#463","weight":-1}],"value":28195272.28},"#465":{"kind":"computed","op":"sum","terms":[{"ref":"#459","weight":4},{"ref":"#462","weight":-3}],"rule":"unaverage-quarter","value":32078788},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#464"},{"ref":"#465"}],"rule":"per-share-quarter","value":0.8789382030268725},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":5.24},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":1.35},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.95},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2009-12-31","value":100467000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2010-06-30","value":58670000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2010-09-30","value":48670000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2010-12-31","value":37548000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2010-12-31","value":37548000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2011-03-31","value":40979000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2011-06-30","value":38774000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2011-09-30","value":23185000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2011-12-31","value":35856000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2011-12-31","value":35856000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2012-03-31","value":27410000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2012-06-30","value":23130000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2012-09-30","value":25851000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2012-12-31","value":307335000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2012-12-31","value":307335000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2013-03-31","value":146205000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2013-06-30","value":142117000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2013-09-30","value":137153000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2013-12-31","value":125650000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2013-12-31","value":125650000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2014-03-31","value":45594000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2014-06-30","value":60151000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2014-09-30","value":50185000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2014-12-31","value":90138000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2014-12-31","value":90138000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2015-03-31","value":87242000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2015-06-30","value":76931000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2015-09-30","value":124529000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2015-12-31","value":176967000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2015-12-31","value":176967000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2016-03-31","value":151462000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2016-06-30","value":115850000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2016-09-30","value":95952000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2016-12-31","value":161828000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2016-12-31","value":161828000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2017-03-31","value":109829000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-06-30","value":116772000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2017-09-30","value":108367000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2017-12-31","value":208343000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2017-12-31","value":208343000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2018-03-31","value":168929000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2018-06-30","value":145318000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2018-09-30","value":133553000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2018-12-31","value":193136000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2018-12-31","value":193136000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2019-03-31","value":156382000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2019-06-30","value":146790000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2019-09-30","value":138457000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2019-12-31","value":133417000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2019-12-31","value":133417000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2020-03-31","value":83557000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2020-06-30","value":127463000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2020-09-30","value":133350000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2020-12-31","value":169681000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2020-12-31","value":169681000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2021-03-31","value":143313000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2021-06-30","value":149713000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2021-09-30","value":174848000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2021-12-31","value":159613000000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2021-12-31","value":159613000000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2022-03-31","value":110122000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2022-06-30","value":52235000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2022-09-30","value":41277000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2022-12-31","value":104713000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2022-12-31","value":104713000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2023-06-30","value":74311000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2023-09-30","value":79764000},"cash@2023Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":20,"unit":"USD","end":"2023-03-31","value":149055000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2010-12-31","value":309925000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2010-12-31","value":309925000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2011-06-30","value":362763000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2011-09-30","value":391624000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2011-12-31","value":391346000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2011-12-31","value":391346000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2012-03-31","value":390582000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2012-06-30","value":355473000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2012-09-30","value":372536000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2012-12-31","value":622820000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2012-12-31","value":622820000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2013-03-31","value":627774000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2013-06-30","value":513131000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2013-09-30","value":529836000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2013-12-31","value":525491000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2013-12-31","value":525491000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2014-03-31","value":513512000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2014-06-30","value":510478000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2014-09-30","value":497553000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2014-12-31","value":486563000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2014-12-31","value":486563000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2015-03-31","value":457545000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2015-06-30","value":456455000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2015-09-30","value":469992000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2015-12-31","value":468757000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2015-12-31","value":468757000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2016-03-31","value":484624000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2016-06-30","value":474966000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2016-09-30","value":483551000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2016-12-31","value":472125000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2016-12-31","value":472125000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2017-03-31","value":492581000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2017-06-30","value":509671000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2017-09-30","value":535257000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":549278000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":549278000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2018-03-31","value":571205000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-06-30","value":543127000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2018-09-30","value":545690000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":571602000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":571602000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-03-31","value":570454000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2019-06-30","value":554508000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2019-09-30","value":543348000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2019-12-31","value":573296000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2019-12-31","value":573296000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2020-03-31","value":531916000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2020-06-30","value":487602000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2020-09-30","value":541348000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2020-12-31","value":600720000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2020-12-31","value":600720000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2021-03-31","value":613116000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2021-06-30","value":679889000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2021-09-30","value":703958000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2021-12-31","value":709715000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2021-12-31","value":709715000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2022-03-31","value":734467000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2022-06-30","value":680227000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2022-09-30","value":707640000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":787724000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":787724000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2023-03-31","value":851601000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2023-06-30","value":823441000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2023-09-30","value":876854000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":839026000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":839026000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2024-03-31","value":832667000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2024-06-30","value":857388000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2024-09-30","value":956440000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":926401000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":926401000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2025-03-31","value":911074000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2025-06-30","value":986987000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2025-09-30","value":990738000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":1027365000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":1027365000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2026-03-31","value":997767000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2026-06-30","value":950970000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2015-12-31","value":687659000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2015-12-31","value":687659000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2010-12-31","value":438105000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2010-12-31","value":438105000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2011-06-30","value":502827000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2011-09-30","value":522065000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2011-12-31","value":516034000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2011-12-31","value":516034000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2012-03-31","value":522177000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2012-06-30","value":478261000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2012-09-30","value":496546000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2012-12-31","value":759920000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2012-12-31","value":759920000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2013-03-31","value":759598000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2013-06-30","value":644820000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2013-09-30","value":664855000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2013-12-31","value":664058000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2013-12-31","value":664058000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2014-03-31","value":651278000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2014-06-30","value":645134000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2014-09-30","value":620431000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2014-12-31","value":604506000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2014-12-31","value":604506000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2015-03-31","value":563763000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2015-06-30","value":683029000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2015-09-30","value":694903000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2016-03-31","value":712077000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2016-06-30","value":682409000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2016-09-30","value":705599000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2016-12-31","value":682409000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2016-12-31","value":682409000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2017-03-31","value":704105000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2017-06-30","value":732470000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2017-09-30","value":765673000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2017-12-31","value":777772000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2017-12-31","value":777772000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2018-03-31","value":805106000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-06-30","value":782492000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2018-09-30","value":783153000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2018-12-31","value":797829000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2018-12-31","value":797829000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-03-31","value":824482000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2019-06-30","value":815192000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2019-09-30","value":800428000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2019-12-31","value":828832000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2019-12-31","value":828832000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-03-31","value":781432000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2020-06-30","value":753719000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2020-09-30","value":816181000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2020-12-31","value":890145000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2020-12-31","value":890145000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2021-03-31","value":1145364000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2021-06-30","value":1108319000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2021-09-30","value":1126551000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2021-12-31","value":1145364000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2021-12-31","value":1145364000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2022-03-31","value":1162208000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2022-06-30","value":1102452000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2022-09-30","value":1111194000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2022-12-31","value":1308542000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2022-12-31","value":1308542000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2023-03-31","value":1369329000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2023-06-30","value":1351664000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2023-09-30","value":1394397000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2023-12-31","value":1369329000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2023-12-31","value":1369329000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2024-03-31","value":1349176000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2024-06-30","value":1363992000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2024-09-30","value":1480600000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2024-12-31","value":1411261000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2024-12-31","value":1411261000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2025-03-31","value":1440525000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2025-06-30","value":1561748000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2025-09-30","value":1564650000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2025-12-31","value":1585248000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2025-12-31","value":1585248000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2026-03-31","value":1542783000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2026-06-30","value":1490104000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2010-12-31","value":126331000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2010-12-31","value":126331000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2011-06-30","value":153416000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2011-09-30","value":183100000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2011-12-31","value":185616000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2011-12-31","value":185616000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2012-03-31","value":163647000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2012-06-30","value":132907000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2012-09-30","value":132005000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2012-12-31","value":256140000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2012-12-31","value":256140000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2013-03-31","value":230609000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2013-06-30","value":113422000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2013-09-30","value":111857000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2013-12-31","value":126147000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2013-12-31","value":126147000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2014-03-31","value":104456000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2014-06-30","value":101933000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2014-09-30","value":105130000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2014-12-31","value":103628000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2014-12-31","value":103628000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2015-03-31","value":101970000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2015-06-30","value":114373000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2015-09-30","value":117044000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2015-12-31","value":131083000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2015-12-31","value":131083000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2016-03-31","value":133106000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2016-06-30","value":137111000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2016-09-30","value":132460000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2016-12-31","value":142238000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2016-12-31","value":142238000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2017-03-31","value":148386000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2017-06-30","value":151903000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2017-09-30","value":157849000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":167107000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":167107000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2018-03-31","value":169938000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-06-30","value":171474000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2018-09-30","value":162373000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":189177000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":189177000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-03-31","value":183781000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2019-06-30","value":178604000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2019-09-30","value":167906000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2019-12-31","value":184465000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2019-12-31","value":184465000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2020-03-31","value":145513000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2020-06-30","value":101974000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2020-09-30","value":119247000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2020-12-31","value":156205000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2020-12-31","value":156205000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2021-03-31","value":152108000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2021-06-30","value":218193000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2021-09-30","value":212349000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2021-12-31","value":244910000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2021-12-31","value":244910000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2022-03-31","value":250229000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2022-06-30","value":235499000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2022-09-30","value":248514000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":344567000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":344567000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2023-03-31","value":362169000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2023-06-30","value":341674000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2023-09-30","value":363095000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":324745000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":324745000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2024-03-31","value":302458000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2024-06-30","value":332436000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2024-09-30","value":339582000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":332427000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":332427000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2025-03-31","value":306451000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2025-06-30","value":333001000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2025-09-30","value":302773000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":344003000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":344003000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2026-03-31","value":305928000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2026-06-30","value":287325000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2025-12-31","value":481224000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2025-12-31","value":481224000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2026-06-30","value":399406000},"totalLiabilities@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016"},{"ref":"equity@FY2016","weight":-1}],"rule":"accounting-identity","value":198751000},"totalLiabilities@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2"},{"ref":"equity@2017Q2","weight":-1}],"rule":"accounting-identity","value":202070000},"totalLiabilities@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3"},{"ref":"equity@2017Q3","weight":-1}],"rule":"accounting-identity","value":203144000},"totalLiabilities@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4"},{"ref":"equity@2017Q4","weight":-1}],"rule":"accounting-identity","value":207135000},"totalLiabilities@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017"},{"ref":"equity@FY2017","weight":-1}],"rule":"accounting-identity","value":207135000},"totalLiabilities@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1"},{"ref":"equity@2018Q1","weight":-1}],"rule":"accounting-identity","value":204830000},"totalLiabilities@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2"},{"ref":"equity@2018Q2","weight":-1}],"rule":"accounting-identity","value":209681000},"totalLiabilities@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3"},{"ref":"equity@2018Q3","weight":-1}],"rule":"accounting-identity","value":194551000},"totalLiabilities@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4"},{"ref":"equity@2018Q4","weight":-1}],"rule":"accounting-identity","value":212083000},"totalLiabilities@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018"},{"ref":"equity@FY2018","weight":-1}],"rule":"accounting-identity","value":212083000},"totalLiabilities@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1"},{"ref":"equity@2019Q1","weight":-1}],"rule":"accounting-identity","value":228716000},"totalLiabilities@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2"},{"ref":"equity@2019Q2","weight":-1}],"rule":"accounting-identity","value":220420000},"totalLiabilities@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3"},{"ref":"equity@2019Q3","weight":-1}],"rule":"accounting-identity","value":207008000},"totalLiabilities@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4"},{"ref":"equity@2019Q4","weight":-1}],"rule":"accounting-identity","value":219834000},"totalLiabilities@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019"},{"ref":"equity@FY2019","weight":-1}],"rule":"accounting-identity","value":219834000},"totalLiabilities@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1"},{"ref":"equity@2020Q1","weight":-1}],"rule":"accounting-identity","value":179143000},"totalLiabilities@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2"},{"ref":"equity@2020Q2","weight":-1}],"rule":"accounting-identity","value":143889000},"totalLiabilities@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3"},{"ref":"equity@2020Q3","weight":-1}],"rule":"accounting-identity","value":160920000},"totalLiabilities@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4"},{"ref":"equity@2020Q4","weight":-1}],"rule":"accounting-identity","value":187695000},"totalLiabilities@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020"},{"ref":"equity@FY2020","weight":-1}],"rule":"accounting-identity","value":187695000},"totalLiabilities@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1"},{"ref":"equity@2021Q1","weight":-1}],"rule":"accounting-identity","value":438701000},"totalLiabilities@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2"},{"ref":"equity@2021Q2","weight":-1}],"rule":"accounting-identity","value":380788000},"totalLiabilities@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3"},{"ref":"equity@2021Q3","weight":-1}],"rule":"accounting-identity","value":366756000},"totalLiabilities@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4"},{"ref":"equity@2021Q4","weight":-1}],"rule":"accounting-identity","value":407032000},"totalLiabilities@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021"},{"ref":"equity@FY2021","weight":-1}],"rule":"accounting-identity","value":407032000},"totalLiabilities@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1"},{"ref":"equity@2022Q1","weight":-1}],"rule":"accounting-identity","value":403967000},"totalLiabilities@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2"},{"ref":"equity@2022Q2","weight":-1}],"rule":"accounting-identity","value":379447000},"totalLiabilities@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3"},{"ref":"equity@2022Q3","weight":-1}],"rule":"accounting-identity","value":381046000},"totalLiabilities@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4"},{"ref":"equity@2022Q4","weight":-1}],"rule":"accounting-identity","value":520396000},"totalLiabilities@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022"},{"ref":"equity@FY2022","weight":-1}],"rule":"accounting-identity","value":520396000},"totalLiabilities@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1"},{"ref":"equity@2023Q1","weight":-1}],"rule":"accounting-identity","value":519722000},"totalLiabilities@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2"},{"ref":"equity@2023Q2","weight":-1}],"rule":"accounting-identity","value":504730000},"totalLiabilities@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3"},{"ref":"equity@2023Q3","weight":-1}],"rule":"accounting-identity","value":517530000},"totalLiabilities@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4"},{"ref":"equity@2023Q4","weight":-1}],"rule":"accounting-identity","value":477159000},"totalLiabilities@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023"},{"ref":"equity@FY2023","weight":-1}],"rule":"accounting-identity","value":477159000},"totalLiabilities@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1"},{"ref":"equity@2024Q1","weight":-1}],"rule":"accounting-identity","value":441289000},"totalLiabilities@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2"},{"ref":"equity@2024Q2","weight":-1}],"rule":"accounting-identity","value":462786000},"totalLiabilities@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3"},{"ref":"equity@2024Q3","weight":-1}],"rule":"accounting-identity","value":495471000},"totalLiabilities@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4"},{"ref":"equity@2024Q4","weight":-1}],"rule":"accounting-identity","value":468616000},"totalLiabilities@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024"},{"ref":"equity@FY2024","weight":-1}],"rule":"accounting-identity","value":468616000},"totalLiabilities@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1"},{"ref":"equity@2025Q1","weight":-1}],"rule":"accounting-identity","value":433006000},"totalLiabilities@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2"},{"ref":"equity@2025Q2","weight":-1}],"rule":"accounting-identity","value":504996000},"totalLiabilities@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3"},{"ref":"equity@2025Q3","weight":-1}],"rule":"accounting-identity","value":460155000},"totalLiabilities@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q1"},{"ref":"equity@2026Q1","weight":-1}],"rule":"accounting-identity","value":430231000},"totalLiabilities@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010"},{"ref":"equity@FY2010","weight":-1}],"rule":"accounting-identity","value":138159000},"totalLiabilities@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011"},{"ref":"equity@FY2011","weight":-1}],"rule":"accounting-identity","value":191684000},"totalLiabilities@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012"},{"ref":"equity@FY2012","weight":-1}],"rule":"accounting-identity","value":259939000},"totalLiabilities@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013"},{"ref":"equity@FY2013","weight":-1}],"rule":"accounting-identity","value":128702000},"totalLiabilities@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014"},{"ref":"equity@FY2014","weight":-1}],"rule":"accounting-identity","value":105782000},"totalLiabilities@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4"},{"ref":"equity@2010Q4","weight":-1}],"rule":"accounting-identity","value":138159000},"totalLiabilities@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2"},{"ref":"equity@2011Q2","weight":-1}],"rule":"accounting-identity","value":162319000},"totalLiabilities@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3"},{"ref":"equity@2011Q3","weight":-1}],"rule":"accounting-identity","value":189415000},"totalLiabilities@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4"},{"ref":"equity@2011Q4","weight":-1}],"rule":"accounting-identity","value":191684000},"totalLiabilities@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1"},{"ref":"equity@2012Q1","weight":-1}],"rule":"accounting-identity","value":169816000},"totalLiabilities@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2"},{"ref":"equity@2012Q2","weight":-1}],"rule":"accounting-identity","value":-49713000},"totalLiabilities@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3"},{"ref":"equity@2012Q3","weight":-1}],"rule":"accounting-identity","value":137610000},"totalLiabilities@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4"},{"ref":"equity@2012Q4","weight":-1}],"rule":"accounting-identity","value":259939000},"totalLiabilities@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1"},{"ref":"equity@2013Q1","weight":-1}],"rule":"accounting-identity","value":234287000},"totalLiabilities@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2"},{"ref":"equity@2013Q2","weight":-1}],"rule":"accounting-identity","value":116846000},"totalLiabilities@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3"},{"ref":"equity@2013Q3","weight":-1}],"rule":"accounting-identity","value":115362000},"totalLiabilities@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4"},{"ref":"equity@2013Q4","weight":-1}],"rule":"accounting-identity","value":128702000},"totalLiabilities@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1"},{"ref":"equity@2014Q1","weight":-1}],"rule":"accounting-identity","value":107026000},"totalLiabilities@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2"},{"ref":"equity@2014Q2","weight":-1}],"rule":"accounting-identity","value":104517000},"totalLiabilities@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3"},{"ref":"equity@2014Q3","weight":-1}],"rule":"accounting-identity","value":107449000},"totalLiabilities@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4"},{"ref":"equity@2014Q4","weight":-1}],"rule":"accounting-identity","value":105782000},"totalLiabilities@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1"},{"ref":"equity@2015Q1","weight":-1}],"rule":"accounting-identity","value":103864000},"totalLiabilities@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2"},{"ref":"equity@2015Q2","weight":-1}],"rule":"accounting-identity","value":208494000},"totalLiabilities@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3"},{"ref":"equity@2015Q3","weight":-1}],"rule":"accounting-identity","value":205945000},"totalLiabilities@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4"},{"ref":"equity@2015Q4","weight":-1}],"rule":"accounting-identity","value":211272000},"totalLiabilities@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015"},{"ref":"equity@FY2015","weight":-1}],"rule":"accounting-identity","value":211272000},"totalLiabilities@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1"},{"ref":"equity@2016Q1","weight":-1}],"rule":"accounting-identity","value":211519000},"totalLiabilities@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2"},{"ref":"equity@2016Q2","weight":-1}],"rule":"accounting-identity","value":193659000},"totalLiabilities@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3"},{"ref":"equity@2016Q3","weight":-1}],"rule":"accounting-identity","value":198051000},"totalLiabilities@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4"},{"ref":"equity@2016Q4","weight":-1}],"rule":"accounting-identity","value":198751000},"totalLiabilities@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1"},{"ref":"equity@2017Q1","weight":-1}],"rule":"accounting-identity","value":200380000},"#466":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2010-12-31","value":5039000},"#467":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2010-12-31","value":11090000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#467"}],"rule":"component-sum","value":16129000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#467"}],"rule":"component-sum","value":16129000},"#468":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2011-06-30","value":1983000},"#469":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2011-06-30","value":9166000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469"}],"rule":"component-sum","value":11149000},"#470":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2015-06-30","value":89727000},"#471":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2015-06-30","value":21910000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#471"}],"rule":"component-sum","value":111637000},"#472":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2015-09-30","value":84562000},"#473":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2015-09-30","value":21975000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#473"}],"rule":"component-sum","value":106537000},"#474":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2015-12-31","value":76443000},"#475":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2015-12-31","value":22163000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#475"}],"rule":"component-sum","value":98606000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#475"}],"rule":"component-sum","value":98606000},"#476":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2016-03-31","value":74551000},"#477":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2016-03-31","value":23246000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#477"}],"rule":"component-sum","value":97797000},"#478":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2016-06-30","value":67176000},"#479":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2016-06-30","value":22734000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#479"}],"rule":"component-sum","value":89910000},"#480":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2016-09-30","value":61858000},"#481":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2016-09-30","value":22886000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#481"}],"rule":"component-sum","value":84744000},"#482":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2016-12-31","value":53064000},"#483":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2016-12-31","value":21498000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#483"}],"rule":"component-sum","value":74562000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#483"}],"rule":"component-sum","value":74562000},"#484":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2017-03-31","value":48338000},"#485":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2017-03-31","value":21833000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#485"}],"rule":"component-sum","value":70171000},"#486":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2017-06-30","value":45881000},"#487":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2017-06-30","value":23262000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#487"}],"rule":"component-sum","value":69143000},"#488":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2017-09-30","value":41554000},"#489":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2017-09-30","value":24016000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#489"}],"rule":"component-sum","value":65570000},"#490":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2017-12-31","value":36207000},"#491":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":24372000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#491"}],"rule":"component-sum","value":60579000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#491"}],"rule":"component-sum","value":60579000},"#492":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2018-03-31","value":31011000},"#493":{"kind":"filed","concept":"LongTermDebtCurrent","filing":60,"unit":"USD","end":"2018-03-31","value":24991000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#493"}],"rule":"component-sum","value":56002000},"#494":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2018-06-30","value":34501000},"#495":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2018-06-30","value":23610000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#494"},{"ref":"#495"}],"rule":"component-sum","value":58111000},"#496":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2018-09-30","value":28626000},"#497":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2018-09-30","value":23418000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#497"}],"rule":"component-sum","value":52044000},"#498":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2018-12-31","value":22906000},"#499":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":23155000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#499"}],"rule":"component-sum","value":46061000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#499"}],"rule":"component-sum","value":46061000},"#500":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2019-03-31","value":15971000},"#501":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2019-03-31","value":23626000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#501"}],"rule":"component-sum","value":39597000},"#502":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2019-06-30","value":10477000},"#503":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2019-06-30","value":24906000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#502"},{"ref":"#503"}],"rule":"component-sum","value":35383000},"#504":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2019-09-30","value":10606000},"#505":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2019-09-30","value":17449000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#505"}],"rule":"component-sum","value":28055000},"#506":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2019-12-31","value":10734000},"#507":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2019-12-31","value":12326000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#507"}],"rule":"component-sum","value":23060000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#507"}],"rule":"component-sum","value":23060000},"#508":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2020-03-31","value":9781000},"#509":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2020-03-31","value":6555000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#509"}],"rule":"component-sum","value":16336000},"#510":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2020-06-30","value":18858000},"#511":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2020-06-30","value":5551000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#511"}],"rule":"component-sum","value":24409000},"#512":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2020-09-30","value":19384000},"#513":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2020-09-30","value":5755000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#513"}],"rule":"component-sum","value":25139000},"#514":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2020-12-31","value":10136000},"#515":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2020-12-31","value":14570000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#515"}],"rule":"component-sum","value":24706000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#515"}],"rule":"component-sum","value":24706000},"#516":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2021-03-31","value":9173000},"#517":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2021-03-31","value":1071000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#517"}],"rule":"component-sum","value":10244000},"#518":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2021-06-30","value":133244000},"#519":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2021-06-30","value":32246000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#519"}],"rule":"component-sum","value":165490000},"#520":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2021-09-30","value":126636000},"#521":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2021-09-30","value":15025000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#521"}],"rule":"component-sum","value":141661000},"#522":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2021-12-31","value":132902000},"#523":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2021-12-31","value":15911000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#523"}],"rule":"component-sum","value":148813000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#523"}],"rule":"component-sum","value":148813000},"#524":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2022-03-31","value":125164000},"#525":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2022-03-31","value":14377000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#525"}],"rule":"component-sum","value":139541000},"#526":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2022-06-30","value":117354000},"#527":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2022-06-30","value":13342000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#527"}],"rule":"component-sum","value":130696000},"#528":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2022-09-30","value":107942000},"#529":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2022-09-30","value":12593000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#529"}],"rule":"component-sum","value":120535000},"#530":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2022-12-31","value":151494000},"#531":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":28547000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#530"},{"ref":"#531"}],"rule":"component-sum","value":180041000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#530"},{"ref":"#531"}],"rule":"component-sum","value":180041000},"#532":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2023-03-31","value":145128000},"#533":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2023-03-31","value":29092000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#533"}],"rule":"component-sum","value":174220000},"#534":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2023-06-30","value":138565000},"#535":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2023-06-30","value":29080000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#535"}],"rule":"component-sum","value":167645000},"#536":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2023-09-30","value":128983000},"#537":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2023-09-30","value":41768000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#537"}],"rule":"component-sum","value":170751000},"#538":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2023-12-31","value":127897000},"#539":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":29587000},"#540":{"kind":"filed","concept":"ShortTermBorrowings","filing":23,"unit":"USD","end":"2023-12-31","value":4400000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#539"},{"ref":"#540"}],"rule":"component-sum","value":161884000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#539"},{"ref":"#540"}],"rule":"component-sum","value":161884000},"#541":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2024-03-31","value":115926000},"#542":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2024-03-31","value":29027000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#542"}],"rule":"component-sum","value":144953000},"#543":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2024-06-30","value":108482000},"#544":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2024-06-30","value":28743000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#544"}],"rule":"component-sum","value":137225000},"#545":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2024-09-30","value":134585000},"#546":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2024-09-30","value":44538000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#546"}],"rule":"component-sum","value":179123000},"#547":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2024-12-31","value":115734000},"#548":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":41607000},"#549":{"kind":"filed","concept":"ShortTermBorrowings","filing":27,"unit":"USD","end":"2024-12-31","value":8300000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#548"},{"ref":"#549"}],"rule":"component-sum","value":165641000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#548"},{"ref":"#549"}],"rule":"component-sum","value":165641000},"#550":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2025-03-31","value":107369000},"#551":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2025-03-31","value":43425000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#551"}],"rule":"component-sum","value":150794000},"#552":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2025-06-30","value":153112000},"#553":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2025-06-30","value":56745000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#553"}],"rule":"component-sum","value":209857000},"#554":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2025-09-30","value":139976000},"#555":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2025-09-30","value":56901000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#555"}],"rule":"component-sum","value":196877000},"#556":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2025-12-31","value":121254000},"#557":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":54774000},"#558":{"kind":"filed","concept":"ShortTermBorrowings","filing":27,"unit":"USD","end":"2025-12-31","value":9400000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#557"},{"ref":"#558"}],"rule":"component-sum","value":185428000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#557"},{"ref":"#558"}],"rule":"component-sum","value":185428000},"#559":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2026-03-31","value":107190000},"#560":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2026-03-31","value":50158000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#560"}],"rule":"component-sum","value":157348000},"#561":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2026-06-30","value":96524000},"#562":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2026-06-30","value":46320000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#562"}],"rule":"component-sum","value":142844000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2009-12-31","value":287413000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2010-06-30","value":261740000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2010-09-30","value":298402000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2010-12-31","value":299946000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2010-12-31","value":299946000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2011-03-31","value":334095000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2011-06-30","value":340508000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2011-09-30","value":332650000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2011-12-31","value":324350000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2011-12-31","value":324350000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2012-03-31","value":352361000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2012-06-30","value":527974000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2012-09-30","value":358936000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2012-12-31","value":499981000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2012-12-31","value":499981000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2013-03-31","value":525311000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2013-06-30","value":527974000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2013-09-30","value":549493000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2013-12-31","value":535356000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2013-12-31","value":535356000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2014-03-31","value":544252000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2014-06-30","value":540617000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2014-09-30","value":512982000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2014-12-31","value":498724000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2014-12-31","value":498724000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2015-03-31","value":459899000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2015-06-30","value":474535000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2015-09-30","value":488958000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2015-12-31","value":476387000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2015-12-31","value":476387000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2016-03-31","value":500558000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2016-06-30","value":488750000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":59,"unit":"USD","end":"2016-09-30","value":507548000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2016-12-31","value":483658000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2016-12-31","value":483658000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2017-03-31","value":503725000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2017-06-30","value":530400000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2017-09-30","value":562529000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2017-12-31","value":570637000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2017-12-31","value":570637000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2018-03-31","value":600276000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2018-06-30","value":572811000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2018-09-30","value":588602000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2018-12-31","value":585746000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2018-12-31","value":585746000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2019-03-31","value":595766000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2019-06-30","value":594772000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2019-09-30","value":593420000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2019-12-31","value":608998000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2019-12-31","value":608998000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2020-03-31","value":602289000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2020-06-30","value":609830000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2020-09-30","value":655261000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2020-12-31","value":702450000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2020-12-31","value":702450000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2021-03-31","value":706663000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2021-06-30","value":727531000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2021-09-30","value":759795000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2021-12-31","value":738332000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2021-12-31","value":738332000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2022-03-31","value":758241000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2022-06-30","value":723005000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2022-09-30","value":730148000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2022-12-31","value":788146000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2022-12-31","value":788146000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2023-03-31","value":849607000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2023-06-30","value":846934000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2023-09-30","value":876867000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2023-12-31","value":892170000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2023-12-31","value":892170000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2024-03-31","value":907887000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2024-06-30","value":901206000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2024-09-30","value":985129000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2024-12-31","value":942645000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2024-12-31","value":942645000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2025-03-31","value":1007519000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2025-06-30","value":1056752000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2025-09-30","value":1104495000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2025-12-31","value":1104024000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2025-12-31","value":1104024000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2026-03-31","value":1112552000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2026-06-30","value":1090698000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":84640000},"#563":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":31297000},"#564":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":19764000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#564","weight":-1}],"rule":"quarter-from-ytd","value":11533000},"#565":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":37845000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#563","weight":-1}],"rule":"quarter-from-ytd","value":6548000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":37845000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-1832000},"#566":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":-22318000},"#567":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-1832000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#566"},{"ref":"#567","weight":-1}],"rule":"quarter-from-ytd","value":-20486000},"#568":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":-49074000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#568"},{"ref":"#566","weight":-1}],"rule":"quarter-from-ytd","value":-26756000},"#569":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-23721000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#568","weight":-1}],"rule":"quarter-from-ytd","value":25353000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-23721000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-1085000},"#570":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":11281000},"#571":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-1085000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#570"},{"ref":"#571","weight":-1}],"rule":"quarter-from-ytd","value":12366000},"#572":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":22440000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#570","weight":-1}],"rule":"quarter-from-ytd","value":11159000},"#573":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":60641000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#572","weight":-1}],"rule":"quarter-from-ytd","value":38201000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":60641000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":19524000},"#574":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":-1068000},"#575":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":19524000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#574"},{"ref":"#575","weight":-1}],"rule":"quarter-from-ytd","value":-20592000},"#576":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":21532000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#576"},{"ref":"#574","weight":-1}],"rule":"quarter-from-ytd","value":22600000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":50084000},"#577":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":54564000},"#578":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-12572000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#578","weight":-1}],"rule":"quarter-from-ytd","value":67136000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":54564000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-23003000},"#579":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":-10698000},"#580":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-23003000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#580","weight":-1}],"rule":"quarter-from-ytd","value":12305000},"#581":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-16129000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#579","weight":-1}],"rule":"quarter-from-ytd","value":-5431000},"#582":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":35891000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#581","weight":-1}],"rule":"quarter-from-ytd","value":52020000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":35891000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-20656000},"#583":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":-6053000},"#584":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-20656000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#584","weight":-1}],"rule":"quarter-from-ytd","value":14603000},"#585":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-3754000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#583","weight":-1}],"rule":"quarter-from-ytd","value":2299000},"#586":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":63041000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#585","weight":-1}],"rule":"quarter-from-ytd","value":66795000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":63041000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-14606000},"#587":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":608000},"#588":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-14606000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#588","weight":-1}],"rule":"quarter-from-ytd","value":15214000},"#589":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":6703000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#587","weight":-1}],"rule":"quarter-from-ytd","value":6095000},"#590":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":76452000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#590"},{"ref":"#589","weight":-1}],"rule":"quarter-from-ytd","value":69749000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":76452000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-25117000},"#591":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":-21287000},"#592":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-25117000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#592","weight":-1}],"rule":"quarter-from-ytd","value":3830000},"#593":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-20154000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":1133000},"#594":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":64993000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#593","weight":-1}],"rule":"quarter-from-ytd","value":85147000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":64993000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":32516000},"#595":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":38112000},"#596":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":32516000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#596","weight":-1}],"rule":"quarter-from-ytd","value":5596000},"#597":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":101261000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#595","weight":-1}],"rule":"quarter-from-ytd","value":63149000},"#598":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":119586000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#598"},{"ref":"#597","weight":-1}],"rule":"quarter-from-ytd","value":18325000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":119586000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-23944000},"#599":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":-28508000},"#600":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-23944000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#600","weight":-1}],"rule":"quarter-from-ytd","value":-4564000},"#601":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-8175000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#599","weight":-1}],"rule":"quarter-from-ytd","value":20333000},"#602":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":73031000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#602"},{"ref":"#601","weight":-1}],"rule":"quarter-from-ytd","value":81206000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":73031000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-7358000},"#603":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":6765000},"#604":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-7358000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#604","weight":-1}],"rule":"quarter-from-ytd","value":14123000},"#605":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":24278000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#603","weight":-1}],"rule":"quarter-from-ytd","value":17513000},"#606":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":105774000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#606"},{"ref":"#605","weight":-1}],"rule":"quarter-from-ytd","value":81496000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":105774000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-51960000},"#607":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":-26459000},"#608":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-51960000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#608","weight":-1}],"rule":"quarter-from-ytd","value":25501000},"#609":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":49681000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#607","weight":-1}],"rule":"quarter-from-ytd","value":76140000},"#610":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":187642000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#609","weight":-1}],"rule":"quarter-from-ytd","value":137961000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":187642000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-7358000},"#611":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":4510000},"#612":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-7358000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#612","weight":-1}],"rule":"quarter-from-ytd","value":11868000},"#613":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":68373000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#611","weight":-1}],"rule":"quarter-from-ytd","value":63863000},"#614":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":214900000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#614"},{"ref":"#613","weight":-1}],"rule":"quarter-from-ytd","value":146527000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":214900000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":85000},"#615":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":49194000},"#616":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":21532000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#616","weight":-1}],"rule":"quarter-from-ytd","value":27662000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":49194000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-27259000},"#617":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":-11440000},"#618":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-27259000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#618","weight":-1}],"rule":"quarter-from-ytd","value":15819000},"#619":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-13199000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#617","weight":-1}],"rule":"quarter-from-ytd","value":-1759000},"#620":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":36613000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#620"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":49812000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":36613000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-1311000},"#621":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":-9029000},"#622":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-1311000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#622","weight":-1}],"rule":"quarter-from-ytd","value":-7718000},"#623":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-12496000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#621","weight":-1}],"rule":"quarter-from-ytd","value":-3467000},"#624":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":50084000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#623","weight":-1}],"rule":"quarter-from-ytd","value":62580000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-12393000},"#625":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":-5900000},"#626":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-12393000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#626","weight":-1}],"rule":"quarter-from-ytd","value":6493000},"#627":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":55,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-12572000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#625","weight":-1}],"rule":"quarter-from-ytd","value":-6672000},"#628":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":5526000},"#629":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":36,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":775000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#629"}],"rule":"component-sum","value":6301000},"#630":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":3235000},"#631":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":2567000},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#631","weight":-1}],"rule":"quarter-from-ytd","value":668000},"#633":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":38,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1987000},"#634":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":37,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":1834000},"#635":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#634","weight":-1}],"rule":"quarter-from-ytd","value":153000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#632"},{"ref":"#635"}],"rule":"component-sum","value":821000},"#636":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":6085000},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#630","weight":-1}],"rule":"quarter-from-ytd","value":2850000},"#638":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":22209000},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#633","weight":-1}],"rule":"quarter-from-ytd","value":20222000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#639"}],"rule":"component-sum","value":23072000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#638"}],"rule":"component-sum","value":28294000},"#640":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":3287000},"#641":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":286000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#641"}],"rule":"component-sum","value":3573000},"#642":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":5502000},"#643":{"kind":"computed","op":"sum","terms":[{"ref":"#642"},{"ref":"#640","weight":-1}],"rule":"quarter-from-ytd","value":2215000},"#644":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":3077000},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"#644"},{"ref":"#641","weight":-1}],"rule":"quarter-from-ytd","value":2791000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#645"}],"rule":"component-sum","value":5006000},"#646":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":7578000},"#647":{"kind":"computed","op":"sum","terms":[{"ref":"#646"},{"ref":"#642","weight":-1}],"rule":"quarter-from-ytd","value":2076000},"#648":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":3498000},"#649":{"kind":"computed","op":"sum","terms":[{"ref":"#648"},{"ref":"#644","weight":-1}],"rule":"quarter-from-ytd","value":421000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#649"}],"rule":"component-sum","value":2497000},"#650":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":9946000},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#646","weight":-1}],"rule":"quarter-from-ytd","value":2368000},"#652":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":4605000},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#648","weight":-1}],"rule":"quarter-from-ytd","value":1107000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#653"}],"rule":"component-sum","value":3475000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#652"}],"rule":"component-sum","value":14551000},"#654":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":3953000},"#655":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2341000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#655"}],"rule":"component-sum","value":6294000},"#656":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":5968000},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#654","weight":-1}],"rule":"quarter-from-ytd","value":2015000},"#658":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":2337000},"#659":{"kind":"computed","op":"sum","terms":[{"ref":"#658"},{"ref":"#655","weight":-1}],"rule":"quarter-from-ytd","value":-4000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#659"}],"rule":"component-sum","value":2011000},"#660":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":7633000},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"#660"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":1665000},"#662":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":2690000},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#658","weight":-1}],"rule":"quarter-from-ytd","value":353000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#663"}],"rule":"component-sum","value":2018000},"#664":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":9474000},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"#664"},{"ref":"#660","weight":-1}],"rule":"quarter-from-ytd","value":1841000},"#666":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":19717000},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#662","weight":-1}],"rule":"quarter-from-ytd","value":17027000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#667"}],"rule":"component-sum","value":18868000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#664"},{"ref":"#666"}],"rule":"component-sum","value":29191000},"#668":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1425000},"#669":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":518000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#669"}],"rule":"component-sum","value":1943000},"#670":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":2328000},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":903000},"#672":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":1804000},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"#672"},{"ref":"#669","weight":-1}],"rule":"quarter-from-ytd","value":1286000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#673"}],"rule":"component-sum","value":2189000},"#674":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":3726000},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#670","weight":-1}],"rule":"quarter-from-ytd","value":1398000},"#676":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":2145000},"#677":{"kind":"computed","op":"sum","terms":[{"ref":"#676"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":341000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#677"}],"rule":"component-sum","value":1739000},"#678":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":5015000},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":1289000},"#680":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":7769000},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"#680"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":5624000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#681"}],"rule":"component-sum","value":6913000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#680"}],"rule":"component-sum","value":12784000},"#682":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":709000},"#683":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":522000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#683"}],"rule":"component-sum","value":1231000},"#684":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":1144000},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"#684"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":435000},"#686":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":704000},"#687":{"kind":"computed","op":"sum","terms":[{"ref":"#686"},{"ref":"#683","weight":-1}],"rule":"quarter-from-ytd","value":182000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#687"}],"rule":"component-sum","value":617000},"#688":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":2584000},"#689":{"kind":"computed","op":"sum","terms":[{"ref":"#688"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":1440000},"#690":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":821000},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#686","weight":-1}],"rule":"quarter-from-ytd","value":117000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#691"}],"rule":"component-sum","value":1557000},"#692":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3302000},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#688","weight":-1}],"rule":"quarter-from-ytd","value":718000},"#694":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":922000},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#690","weight":-1}],"rule":"quarter-from-ytd","value":101000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#695"}],"rule":"component-sum","value":819000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#694"}],"rule":"component-sum","value":4224000},"#696":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":687000},"#697":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":774000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#697"}],"rule":"component-sum","value":1461000},"#698":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":1588000},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":901000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#699"}],"rule":"component-sum","value":901000},"#700":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":2500000},"#701":{"kind":"computed","op":"sum","terms":[{"ref":"#700"},{"ref":"#698","weight":-1}],"rule":"quarter-from-ytd","value":912000},"#702":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":119541000},"#703":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":119500000},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#703","weight":-1}],"rule":"quarter-from-ytd","value":41000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#704"}],"rule":"component-sum","value":953000},"#705":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":4158000},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#700","weight":-1}],"rule":"quarter-from-ytd","value":1658000},"#707":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":119788000},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"#707"},{"ref":"#702","weight":-1}],"rule":"quarter-from-ytd","value":247000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#706"},{"ref":"#708"}],"rule":"component-sum","value":1905000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#707"}],"rule":"component-sum","value":123946000},"#709":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1422000},"#710":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":111000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#709"},{"ref":"#710"}],"rule":"component-sum","value":1533000},"#711":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":2963000},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"#711"},{"ref":"#709","weight":-1}],"rule":"quarter-from-ytd","value":1541000},"#713":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":370000},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#710","weight":-1}],"rule":"quarter-from-ytd","value":259000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#712"},{"ref":"#714"}],"rule":"component-sum","value":1800000},"#715":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":4260000},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"#715"},{"ref":"#711","weight":-1}],"rule":"quarter-from-ytd","value":1297000},"#717":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":642000},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"#717"},{"ref":"#713","weight":-1}],"rule":"quarter-from-ytd","value":272000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#716"},{"ref":"#718"}],"rule":"component-sum","value":1569000},"#719":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":4777000},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#715","weight":-1}],"rule":"quarter-from-ytd","value":517000},"#721":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":965000},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"#721"},{"ref":"#717","weight":-1}],"rule":"quarter-from-ytd","value":323000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#720"},{"ref":"#722"}],"rule":"component-sum","value":840000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#721"}],"rule":"component-sum","value":5742000},"#723":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":729000},"#724":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":129000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#723"},{"ref":"#724"}],"rule":"component-sum","value":858000},"#725":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":1419000},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"#725"},{"ref":"#723","weight":-1}],"rule":"quarter-from-ytd","value":690000},"#727":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":402000},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#724","weight":-1}],"rule":"quarter-from-ytd","value":273000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#728"}],"rule":"component-sum","value":963000},"#729":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":2253000},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#725","weight":-1}],"rule":"quarter-from-ytd","value":834000},"#731":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":764000},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#727","weight":-1}],"rule":"quarter-from-ytd","value":362000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#732"}],"rule":"component-sum","value":1196000},"#733":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":3023000},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"#733"},{"ref":"#729","weight":-1}],"rule":"quarter-from-ytd","value":770000},"#735":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1046000},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"#735"},{"ref":"#731","weight":-1}],"rule":"quarter-from-ytd","value":282000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#736"}],"rule":"component-sum","value":1052000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#733"},{"ref":"#735"}],"rule":"component-sum","value":4069000},"#737":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":580000},"#738":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1352000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#738"}],"rule":"component-sum","value":1932000},"#739":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":2079000},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#737","weight":-1}],"rule":"quarter-from-ytd","value":1499000},"#741":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":8041000},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"#741"},{"ref":"#738","weight":-1}],"rule":"quarter-from-ytd","value":6689000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#740"},{"ref":"#742"}],"rule":"component-sum","value":8188000},"#743":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":2873000},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#739","weight":-1}],"rule":"quarter-from-ytd","value":794000},"#745":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":8259000},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"#745"},{"ref":"#741","weight":-1}],"rule":"quarter-from-ytd","value":218000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#744"},{"ref":"#746"}],"rule":"component-sum","value":1012000},"#747":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3956000},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"#747"},{"ref":"#743","weight":-1}],"rule":"quarter-from-ytd","value":1083000},"#749":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":8509000},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"#749"},{"ref":"#745","weight":-1}],"rule":"quarter-from-ytd","value":250000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#748"},{"ref":"#750"}],"rule":"component-sum","value":1333000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#747"},{"ref":"#749"}],"rule":"component-sum","value":12465000},"#751":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":964000},"#752":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":53000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#751"},{"ref":"#752"}],"rule":"component-sum","value":1017000},"#753":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":2932000},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"#753"},{"ref":"#751","weight":-1}],"rule":"quarter-from-ytd","value":1968000},"#755":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":660000},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"#755"},{"ref":"#752","weight":-1}],"rule":"quarter-from-ytd","value":607000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#754"},{"ref":"#756"}],"rule":"component-sum","value":2575000},"#757":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":4727000},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"#757"},{"ref":"#753","weight":-1}],"rule":"quarter-from-ytd","value":1795000},"#759":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":5519000},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"#759"},{"ref":"#755","weight":-1}],"rule":"quarter-from-ytd","value":4859000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#758"},{"ref":"#760"}],"rule":"component-sum","value":6654000},"#761":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":5427000},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"#761"},{"ref":"#757","weight":-1}],"rule":"quarter-from-ytd","value":700000},"#763":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":6067000},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"#763"},{"ref":"#759","weight":-1}],"rule":"quarter-from-ytd","value":548000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#762"},{"ref":"#764"}],"rule":"component-sum","value":1248000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#761"},{"ref":"#763"}],"rule":"component-sum","value":11494000},"#765":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1254000},"#766":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":460000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#765"},{"ref":"#766"}],"rule":"component-sum","value":1714000},"#767":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":1571000},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"#767"},{"ref":"#765","weight":-1}],"rule":"quarter-from-ytd","value":317000},"#769":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":819000},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"#769"},{"ref":"#766","weight":-1}],"rule":"quarter-from-ytd","value":359000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#768"},{"ref":"#770"}],"rule":"component-sum","value":676000},"#771":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":3013000},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"#771"},{"ref":"#767","weight":-1}],"rule":"quarter-from-ytd","value":1442000},"#773":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":971000},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"#773"},{"ref":"#769","weight":-1}],"rule":"quarter-from-ytd","value":152000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#772"},{"ref":"#774"}],"rule":"component-sum","value":1594000},"#775":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":11011000},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"#775"},{"ref":"#771","weight":-1}],"rule":"quarter-from-ytd","value":7998000},"#777":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1251000},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"#777"},{"ref":"#773","weight":-1}],"rule":"quarter-from-ytd","value":280000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#776"},{"ref":"#778"}],"rule":"component-sum","value":8278000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#775"},{"ref":"#777"}],"rule":"component-sum","value":12262000},"#779":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1205000},"#780":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":302000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#779"},{"ref":"#780"}],"rule":"component-sum","value":1507000},"#781":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":120253000},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"#781"},{"ref":"#779","weight":-1}],"rule":"quarter-from-ytd","value":119048000},"#783":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":648000},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"#783"},{"ref":"#780","weight":-1}],"rule":"quarter-from-ytd","value":346000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#782"},{"ref":"#784"}],"rule":"component-sum","value":119394000},"#785":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":131322000},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"#785"},{"ref":"#781","weight":-1}],"rule":"quarter-from-ytd","value":11069000},"#787":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":858000},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"#787"},{"ref":"#783","weight":-1}],"rule":"quarter-from-ytd","value":210000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#786"},{"ref":"#788"}],"rule":"component-sum","value":11279000},"#789":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":141274000},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"#789"},{"ref":"#785","weight":-1}],"rule":"quarter-from-ytd","value":9952000},"#791":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1545000},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"#791"},{"ref":"#787","weight":-1}],"rule":"quarter-from-ytd","value":687000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#790"},{"ref":"#792"}],"rule":"component-sum","value":10639000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#789"},{"ref":"#791"}],"rule":"component-sum","value":142819000},"#793":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":12895000},"#794":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":647000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#793"},{"ref":"#794"}],"rule":"component-sum","value":13542000},"#795":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":30305000},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"#795"},{"ref":"#793","weight":-1}],"rule":"quarter-from-ytd","value":17410000},"#797":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":1016000},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"#797"},{"ref":"#794","weight":-1}],"rule":"quarter-from-ytd","value":369000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#796"},{"ref":"#798"}],"rule":"component-sum","value":17779000},"#799":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":32615000},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"#799"},{"ref":"#795","weight":-1}],"rule":"quarter-from-ytd","value":2310000},"#801":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3757000},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"#801"},{"ref":"#797","weight":-1}],"rule":"quarter-from-ytd","value":2741000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#800"},{"ref":"#802"}],"rule":"component-sum","value":5051000},"#803":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":33756000},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"#803"},{"ref":"#799","weight":-1}],"rule":"quarter-from-ytd","value":1141000},"#805":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":56746000},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"#805"},{"ref":"#801","weight":-1}],"rule":"quarter-from-ytd","value":52989000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#804"},{"ref":"#806"}],"rule":"component-sum","value":54130000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#803"},{"ref":"#805"}],"rule":"component-sum","value":90502000},"#807":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2415000},"#808":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":151000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#807"},{"ref":"#808"}],"rule":"component-sum","value":2566000},"#809":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":3202000},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"#809"},{"ref":"#807","weight":-1}],"rule":"quarter-from-ytd","value":787000},"#811":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":228000},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"#811"},{"ref":"#808","weight":-1}],"rule":"quarter-from-ytd","value":77000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#810"},{"ref":"#812"}],"rule":"component-sum","value":864000},"#813":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":4574000},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"#813"},{"ref":"#809","weight":-1}],"rule":"quarter-from-ytd","value":1372000},"#815":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2063000},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"#815"},{"ref":"#811","weight":-1}],"rule":"quarter-from-ytd","value":1835000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#814"},{"ref":"#816"}],"rule":"component-sum","value":3207000},"#817":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6465000},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"#817"},{"ref":"#813","weight":-1}],"rule":"quarter-from-ytd","value":1891000},"#819":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":46903000},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"#819"},{"ref":"#815","weight":-1}],"rule":"quarter-from-ytd","value":44840000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#818"},{"ref":"#820"}],"rule":"component-sum","value":46731000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#817"},{"ref":"#819"}],"rule":"component-sum","value":53368000},"#821":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1059000},"#822":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":305000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#821"},{"ref":"#822"}],"rule":"component-sum","value":1364000},"#823":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":2122000},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"#823"},{"ref":"#821","weight":-1}],"rule":"quarter-from-ytd","value":1063000},"#825":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":572000},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"#825"},{"ref":"#822","weight":-1}],"rule":"quarter-from-ytd","value":267000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#824"},{"ref":"#826"}],"rule":"component-sum","value":1330000},"#827":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2889000},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"#827"},{"ref":"#823","weight":-1}],"rule":"quarter-from-ytd","value":767000},"#829":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":850000},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"#829"},{"ref":"#825","weight":-1}],"rule":"quarter-from-ytd","value":278000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#828"},{"ref":"#830"}],"rule":"component-sum","value":1045000},"#831":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4740000},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"#831"},{"ref":"#827","weight":-1}],"rule":"quarter-from-ytd","value":1851000},"#833":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":17612000},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"#833"},{"ref":"#829","weight":-1}],"rule":"quarter-from-ytd","value":16762000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#832"},{"ref":"#834"}],"rule":"component-sum","value":18613000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#831"},{"ref":"#833"}],"rule":"component-sum","value":22352000},"#835":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1440000},"#836":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":22495000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#835"},{"ref":"#836"}],"rule":"component-sum","value":23935000},"#837":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":16631000},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"#837"},{"ref":"#835","weight":-1}],"rule":"quarter-from-ytd","value":15191000},"#839":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":23852000},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"#839"},{"ref":"#836","weight":-1}],"rule":"quarter-from-ytd","value":1357000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#838"},{"ref":"#840"}],"rule":"component-sum","value":16548000},"#841":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":22866000},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"#841"},{"ref":"#837","weight":-1}],"rule":"quarter-from-ytd","value":6235000},"#843":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":22882000},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"#843"},{"ref":"#839","weight":-1}],"rule":"quarter-from-ytd","value":-970000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#842"},{"ref":"#844"}],"rule":"component-sum","value":5265000},"#845":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":24414000},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"#845"},{"ref":"#841","weight":-1}],"rule":"quarter-from-ytd","value":1548000},"#847":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":23786000},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"#847"},{"ref":"#843","weight":-1}],"rule":"quarter-from-ytd","value":904000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#846"},{"ref":"#848"}],"rule":"component-sum","value":2452000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#845"},{"ref":"#847"}],"rule":"component-sum","value":48200000},"#849":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1363000},"#850":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1775000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#849"},{"ref":"#850"}],"rule":"component-sum","value":3138000},"#851":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":2389000},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"#851"},{"ref":"#849","weight":-1}],"rule":"quarter-from-ytd","value":1026000},"#853":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":32,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":2736000},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"#853"},{"ref":"#850","weight":-1}],"rule":"quarter-from-ytd","value":961000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#852"},{"ref":"#854"}],"rule":"component-sum","value":1987000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":3500000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":6000000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":8600000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":4900000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3300000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":3300000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":3700000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":3800000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":4100000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":3700000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":9067000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":12698000},"#855":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":22539000},"#856":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":10936000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#855"},{"ref":"#856","weight":-1}],"rule":"quarter-from-ytd","value":11603000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":22539000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":4115000},"#857":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":8367000},"#858":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":4115000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#857"},{"ref":"#858","weight":-1}],"rule":"quarter-from-ytd","value":4252000},"#859":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":12781000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#859"},{"ref":"#857","weight":-1}],"rule":"quarter-from-ytd","value":4414000},"#860":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":17331000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#860"},{"ref":"#859","weight":-1}],"rule":"quarter-from-ytd","value":4550000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":17331000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":6018000},"#861":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":12020000},"#862":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":6018000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#861"},{"ref":"#862","weight":-1}],"rule":"quarter-from-ytd","value":6002000},"#863":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":18201000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#863"},{"ref":"#861","weight":-1}],"rule":"quarter-from-ytd","value":6181000},"#864":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":28358000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#864"},{"ref":"#863","weight":-1}],"rule":"quarter-from-ytd","value":10157000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":28358000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":5927000},"#865":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":12291000},"#866":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":5927000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#865"},{"ref":"#866","weight":-1}],"rule":"quarter-from-ytd","value":6364000},"#867":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":18836000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#867"},{"ref":"#865","weight":-1}],"rule":"quarter-from-ytd","value":6545000},"#868":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":25302000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#868"},{"ref":"#867","weight":-1}],"rule":"quarter-from-ytd","value":6466000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":25302000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":5799000},"#869":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":11631000},"#870":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":5799000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#869"},{"ref":"#870","weight":-1}],"rule":"quarter-from-ytd","value":5832000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationAndAmortization","filing":36,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":10963000},"#871":{"kind":"filed","concept":"DepreciationAndAmortization","filing":38,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":6790000},"#872":{"kind":"filed","concept":"DepreciationAndAmortization","filing":37,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":4665000},"depreciationAndAmortization@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#871"},{"ref":"#872","weight":-1}],"rule":"quarter-from-ytd","value":2125000},"#873":{"kind":"filed","concept":"DepreciationAndAmortization","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":9188000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#873"},{"ref":"#871","weight":-1}],"rule":"quarter-from-ytd","value":2398000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":2980000},"#874":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":6221000},"#875":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":2980000},"depreciationAndAmortization@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#874"},{"ref":"#875","weight":-1}],"rule":"quarter-from-ytd","value":3241000},"#876":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":9624000},"depreciationAndAmortization@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#876"},{"ref":"#874","weight":-1}],"rule":"quarter-from-ytd","value":3403000},"#877":{"kind":"filed","concept":"DepreciationAndAmortization","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":13073000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#877"},{"ref":"#876","weight":-1}],"rule":"quarter-from-ytd","value":3449000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":3691000},"#878":{"kind":"filed","concept":"DepreciationAndAmortization","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":7455000},"#879":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":3691000},"depreciationAndAmortization@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#878"},{"ref":"#879","weight":-1}],"rule":"quarter-from-ytd","value":3764000},"#880":{"kind":"filed","concept":"DepreciationAndAmortization","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":11408000},"depreciationAndAmortization@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#880"},{"ref":"#878","weight":-1}],"rule":"quarter-from-ytd","value":3953000},"#881":{"kind":"filed","concept":"DepreciationAndAmortization","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":15554000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#881"},{"ref":"#880","weight":-1}],"rule":"quarter-from-ytd","value":4146000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":3663000},"#882":{"kind":"filed","concept":"DepreciationAndAmortization","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":6003000},"#883":{"kind":"filed","concept":"DepreciationAndAmortization","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":3663000},"depreciationAndAmortization@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#882"},{"ref":"#883","weight":-1}],"rule":"quarter-from-ytd","value":2340000},"#884":{"kind":"filed","concept":"DepreciationAndAmortization","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":8451000},"depreciationAndAmortization@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#884"},{"ref":"#882","weight":-1}],"rule":"quarter-from-ytd","value":2448000},"#885":{"kind":"filed","concept":"DepreciationAndAmortization","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":11110000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#885"},{"ref":"#884","weight":-1}],"rule":"quarter-from-ytd","value":2659000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2545000},"#886":{"kind":"filed","concept":"DepreciationAndAmortization","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":5143000},"#887":{"kind":"filed","concept":"DepreciationAndAmortization","filing":49,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2545000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#886"},{"ref":"#887","weight":-1}],"rule":"quarter-from-ytd","value":2598000},"#888":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":7723000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#888"},{"ref":"#886","weight":-1}],"rule":"quarter-from-ytd","value":2580000},"#889":{"kind":"filed","concept":"DepreciationAndAmortization","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":10166000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#889"},{"ref":"#888","weight":-1}],"rule":"quarter-from-ytd","value":2443000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2228000},"#890":{"kind":"filed","concept":"DepreciationAndAmortization","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":4441000},"#891":{"kind":"filed","concept":"DepreciationAndAmortization","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2228000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#890"},{"ref":"#891","weight":-1}],"rule":"quarter-from-ytd","value":2213000},"#892":{"kind":"filed","concept":"DepreciationAndAmortization","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":6718000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#892"},{"ref":"#890","weight":-1}],"rule":"quarter-from-ytd","value":2277000},"#893":{"kind":"filed","concept":"DepreciationAndAmortization","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":9078000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#893"},{"ref":"#892","weight":-1}],"rule":"quarter-from-ytd","value":2360000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2338000},"#894":{"kind":"filed","concept":"DepreciationAndAmortization","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":4705000},"#895":{"kind":"filed","concept":"DepreciationAndAmortization","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2338000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#894"},{"ref":"#895","weight":-1}],"rule":"quarter-from-ytd","value":2367000},"#896":{"kind":"filed","concept":"DepreciationAndAmortization","filing":55,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":7113000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#896"},{"ref":"#894","weight":-1}],"rule":"quarter-from-ytd","value":2408000},"#897":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":15341000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#897"},{"ref":"#896","weight":-1}],"rule":"quarter-from-ytd","value":8228000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":30121077},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":30467000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":30564000},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#387","weight":4},{"ref":"#390","weight":-3}],"rule":"unaverage-quarter","value":30604964},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":30481991},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":30634000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":30695000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":30698},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":30677825},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":30686},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":30688},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":30717000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#397","weight":4},{"ref":"#400","weight":-3}],"rule":"unaverage-quarter","value":30771736},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":30715684},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":30847000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":30953000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":30986000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#405","weight":4},{"ref":"#408","weight":-3}],"rule":"unaverage-quarter","value":31031528},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":30953882},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":31058000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":31069000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":31054000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#413","weight":4},{"ref":"#416","weight":-3}],"rule":"unaverage-quarter","value":31061304},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":31060326},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":31072000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":31107000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":31098000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421","weight":4},{"ref":"#424","weight":-3}],"rule":"unaverage-quarter","value":31124860},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":31100215},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":31115},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":31160},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":31171},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":31175598},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":31254},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":31281},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":31307},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":31305101},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":31429},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":31490},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":31587000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":31522371000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":31679},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":31687000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":31676000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#435","weight":4},{"ref":"#438","weight":-3}],"rule":"unaverage-quarter","value":31711800},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":31688700},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":31708000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":31532},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":31619},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":31654544},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":31772},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":31799},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":31807},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":31835408},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":32010},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":31952},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":31968},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":31988753},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":32159},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":32162},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":32124},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":32139702},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":32266000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":32266000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":32266000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#451","weight":4},{"ref":"#454","weight":-3}],"rule":"unaverage-quarter","value":31699140},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":32124285},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":32174000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":32149000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":32149000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#459","weight":4},{"ref":"#462","weight":-3}],"rule":"unaverage-quarter","value":32078788},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":32138197},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":32028000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":32026000},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2010-12-31","value":30445881},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2010-12-31","value":30445881},"sharesOutstanding@2011Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2011-06-30","value":30534081},"sharesOutstanding@2011Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2011-09-30","value":30539381},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2011-12-31","value":30541506},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2011-12-31","value":30541506},"sharesOutstanding@2012Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2012-03-31","value":30561616},"sharesOutstanding@2012Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2012-06-30","value":30567181},"sharesOutstanding@2012Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2012-09-30","value":30576426},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2012-12-31","value":30680634},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2012-12-31","value":30680634},"sharesOutstanding@2013Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2013-03-31","value":30702159},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2013-06-30","value":30787894},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2013-09-30","value":30797014},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2013-12-31","value":30863421},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2013-12-31","value":30863421},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2014-03-31","value":30932408},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2014-06-30","value":30938648},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2014-09-30","value":30942868},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2014-12-31","value":30977293},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2014-12-31","value":30977293},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2015-03-31","value":30982101},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2015-06-30","value":31003908},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2015-09-30","value":31005208},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2015-12-31","value":31037915},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2015-12-31","value":31037915},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2016-03-31","value":31045065},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2016-06-30","value":31058965},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2016-09-30","value":31104205},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2016-12-31","value":31138318},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2016-12-31","value":31138318},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2017-03-31","value":31168108},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2017-06-30","value":31171908},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":59,"unit":"shares","end":"2017-09-30","value":31182458},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":31241548},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":31241548},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":60,"unit":"shares","end":"2018-03-31","value":31282333},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2018-06-30","value":31318273},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2018-09-30","value":31333842},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2018-12-31","value":31382127},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2018-12-31","value":31382127},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2019-03-31","value":31449065},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2019-06-30","value":31450205},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2019-09-30","value":31464568},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2019-12-31","value":31513018},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2019-12-31","value":31513018},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2020-03-31","value":31531958},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2020-06-30","value":31532558},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2020-09-30","value":31537558},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2020-12-31","value":31608588},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2020-12-31","value":31608588},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2021-03-31","value":31652038},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2021-06-30","value":31654138000},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2021-09-30","value":31722300},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2021-12-31","value":31830420},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2021-12-31","value":31830420},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2022-03-31","value":31843845},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2022-06-30","value":31845965},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2022-09-30","value":31875625},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2022-12-31","value":31967300},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2022-12-31","value":31967300},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2023-03-31","value":32012950},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2023-06-30","value":31975670},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2023-09-30","value":31980805},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2023-12-31","value":32004660},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2023-12-31","value":32004660},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2024-03-31","value":32023640},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2024-06-30","value":32024280},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2024-09-30","value":32029580},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2024-12-31","value":32110170},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2024-12-31","value":32110170},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2025-03-31","value":32124000},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2025-06-30","value":32117600},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2025-09-30","value":32064728},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2025-12-31","value":32067285},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2025-12-31","value":32067285},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2026-03-31","value":32025781},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2026-06-30","value":32025781},"#898":{"kind":"filed","concept":"ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":7749000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#227"},{"ref":"#898"}],"rule":"component-sum","value":892350000},"#899":{"kind":"filed","concept":"ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#235"},{"ref":"#899"}],"rule":"component-sum","value":1066293000},"#900":{"kind":"filed","concept":"ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4005000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#243"},{"ref":"#900"}],"rule":"component-sum","value":1177529000},"#901":{"kind":"filed","concept":"ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":0},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#251"},{"ref":"#901"}],"rule":"component-sum","value":1218192000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":48937000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":304574000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":80883000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":62276000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":116411000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":44312000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":303882000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":82439000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":55535000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":59456000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":75590000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":285019000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":86926000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":61493000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":59958000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":19551000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":15722000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":29258000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":13910000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":26428000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":13068000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":35721000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":15772000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":24679000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":215800000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":70385000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":11764000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":18137000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":-7151000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":21128000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":16275000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":23305000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":7651000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":22484000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":11151000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":31108000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":7658000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":66622000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":20509000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":15089000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":35142000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":14015000},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":558220000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#902"}],"scale":100,"value":13.357099351510158},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":599543000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#903"}],"scale":100,"value":11.532617343543333},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":628099000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#904"}],"scale":100,"value":10.43943709510762},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":631216000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#905"}],"scale":100,"value":9.59719018529315},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":631216000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#906"}],"scale":100,"value":9.59719018529315},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":656278000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#907"}],"scale":100,"value":8.533274008880383},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":630922000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#908"}],"scale":100,"value":9.21048877674261},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":640646000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#909"}],"scale":100,"value":8.123675165379945},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":631807000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#910"}],"scale":100,"value":7.290359239451289},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-2566000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-23935000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-1943000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":166542000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":33646000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":220357000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":99058000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":62003000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":93424000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":23692000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":278177000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":77878000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":136368000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-1196000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":61.03426511965363},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":19.561614100076092},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":10.073083978741352},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":3.390943243226121},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":-42797000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":33443000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":50968000},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":3.3552398570140154},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":-47629000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":14558000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":-6627000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":48822000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":454394000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-5742000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":62.65372155863297},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":12.796312217889275},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":6.39662081247889},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":3.3192606757687817},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":-87266000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":69414000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":11342000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":114661000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-963000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":65.00356213604263},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":11.209112873249907},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":5.222401189443687},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":144712000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-1052000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":66.0761339165095},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":3.21950697537552},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":2.942632050613271},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":3.2869837888299114},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":-147764000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":4768000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":31822000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":512628000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-4069000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":63.64234479096018},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":13.297736494314597},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":7.034914105853521},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":3.2869837888299114},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":-147764000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":80057000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-22588000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":141369000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-1932000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":61.49551427224088},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":17.69722938631984},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":9.261965336764339},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":3.3612552813378995},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":-112927000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":31937000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":6415000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":130598000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-8188000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":64.03958036246293},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":12.565693894903157},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":7.296792464198918},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":3.1674014719432684},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":-87207000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":20998000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":1287000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":142235000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-1012000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":61.59085394412374},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":19.737829617465987},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":10.686574912675708},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":3.3607188387231868},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":-81509000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":34716000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":65462000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":166640000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-1333000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":66.09150975867108},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":5.973694753056814},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":4.540504550661017},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":3.0215195293296753},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":-147075000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":10787000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":50576000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":580843000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-12465000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":63.288699683528385},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":14.022298075414389},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":7.962562206360813},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":3.0215195293296753},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":-147075000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":98437000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-15623000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":144953000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-1017000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":61.62464514536416},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":18.676294027221417},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":10.600195240179081},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":3.1039878986402294},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":-116785000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":35044000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":12639000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":143782000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-2575000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":64.34835962031255},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":13.510424561783424},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":7.409679864294222},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":3.1046785066403886},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":-111407000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":22333000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":-559000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":154583000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-6654000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":59.84353673905881},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":19.16256595564434},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":10.90222615007295},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":3.2360249187045134},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":-110402000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":37085000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":68501000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":165468000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-1248000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":64.50039932059258},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":6.9369298433088495},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":4.606247398791915},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":3.107884964627436},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":-110357000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":12831000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":64958000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":608787000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-11494000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":62.49856344794916},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":14.677637719792463},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":8.443982879102583},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":3.107884964627436},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":-110357000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":107292000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-26831000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":127045000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-1714000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":61.482212892890686},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":12.276280174556703},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":6.945671988068276},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":3.655453464638898},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":-67221000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":19740000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":3154000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":55029000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-676000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":54.22373045691431},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-11.156223488062054},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-6.298226477598674},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":4.781630611724557},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":-103054000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":-4756000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":-461000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":129280000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-1594000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":60.50785310980659},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":19.520409370194912},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":10.295261988209441},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":4.53972007681535},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":-108211000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":30859000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":76869000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":157572000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-8278000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":63.92399560969778},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":14.382586583497245},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":8.008498060225383},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":3.8457155660830318},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":-144975000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":25476000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":52731000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":468926000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-12262000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":61.359086768495516},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":13.002194768547465},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":7.090605166147504},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":3.8457155660830318},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":-144975000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":71319000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":31009000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":150569000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-1507000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":63.0883301096067},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":24.157297711154094},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":13.933550934880722},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":4.030793909590554},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":-133069000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":50403000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-113798000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":162918000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-119394000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":63.760701054568756},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":21.512913529216227},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":10.915196099685412},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":3.1159982217578017},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":15777000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":45021000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":51870000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":195057000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-11279000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":63.734126138197766},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":25.748012912263608},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":14.585680786917196},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":3.315099199902048},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":-33187000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":68521000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":7686000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":222922000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-10639000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":62.58429472425363},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-5.791124673142907},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-0.5808683602332965},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.897860438528439},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":-159464187000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":-10101000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-23233000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":731466000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-142819000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":63.31914371085915},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":16.833121853382995},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":9.938534375724831},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.897860438528439},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":-159464187000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":153844000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-37486000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":189461000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-13542000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":63.29155330743025},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":24.42057141033517},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":14.081411212790911},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":2.9351793756918663},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":29419000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":62106000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-22343000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":199328000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-17779000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":62.838696496067016},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":18.550209418735314},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":11.284911635509246},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":2.8884496324825157},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":78461000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":46468000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":15282000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":215986000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-5051000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":64.85727121677803},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":22.989210659554594},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":14.769558799409547},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":2.8474854535358167},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":79258000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":67200000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":27076000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":287576000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-54130000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":64.3789335495579},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":7.468756837458332},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":5.340939804625662},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":2.286127226344949},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":75328000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":22043000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-17471000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-90502000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":63.90466873969888},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":17.880869053874605},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":11.12940377471005},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":2.286127226344949},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":75328000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":197818000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-9924000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":221444000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":65.10812484160617},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":28.961289349839443},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":17.344886325359372},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":2.3513912013452285},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":25165000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":94943000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":13259000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":254223000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-864000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":60.924059965593514},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":17.792099442511415},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":11.302401986780666},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":2.4100194922645564},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":93334000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":57751000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":14306000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":280767000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-3207000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":63.865977840524614},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":23.69819196725811},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":14.46154431487435},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":2.414943747504097},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":90987000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":89010000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":34765000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":309859000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-46731000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":64.70482662537758},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":5.743157945969295},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":3.169687807044494},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":2.5836456296478776},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":19142000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":52406000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-53368000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":63.67867645663764},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":19.07769366497809},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":11.585102548048647},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":2.5836456296478776},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":260846000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-53324000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":255990000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-1364000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":62.47164027990851},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":20.981717047934488},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":12.670582751733994},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":2.7530004165867656},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":71860000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":24171000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":277401000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-1330000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":64.50563803768821},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":18.942871585984822},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":10.759754433434923},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":2.579106955925351},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":63192000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":75095000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":318635000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-1045000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":63.858097303764},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":24.961554674786697},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":14.661975512741712},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":2.8165214881825302},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":102384000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":119348000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":325504000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-18613000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":64.46374037355051},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":9.958396034345402},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":6.702000531114455},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":2.7867802555147447},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":38780000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":165290000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-22352000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":63.852168075327484},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":18.921109255848382},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":11.31688843750538},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":2.7867802555147447},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":276216000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-31293000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":263742000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":63.74406393974363},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":22.158438576349024},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":12.541209318249566},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":2.9729842617579973},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":74956000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":-4680000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":274760000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-16548000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":66.20699774807149},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":17.720760864357242},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":9.579081021513105},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":2.9639160242762035},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":55912000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":58598000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":321023000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-5265000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":63.507992709140815},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":25.270322804420143},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":15.319417383065744},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":3.2722138367688003},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":109866000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":144075000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":358667000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-2452000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":61.45814721305107},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":7.123195442480741},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":7.275975917653914},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":2.9865001177315316},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":37846000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":166700000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-48200000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":63.63542309787849},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":18.16025297797998},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":11.312460992845862},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":2.9865001177315316},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":278580000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-3053000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":270751000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-3138000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":65.13446511155892},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":21.495281035707556},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":12.57404642127086},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":3.2614438691456815},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":76640000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":292096000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-1987000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":65.54274169664876},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":14.350642305673578},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":8.93949923322103},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":3.309736361263378},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":49703000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":9551000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":69194000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":403964000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-28294000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":59.27671589921807},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":12.258036490008688},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":5.776064291920069},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":2.453277501167568},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":-21419000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":55956000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":-38272000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":548261000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-14551000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":62.33322496749024},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":10.880851755526658},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":5.250812743823147},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":2.1083635031462804},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":69590000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":31450000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":375686000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-29191000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":62.251337715945574},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":42.564439688121084},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":20.04831065586302},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":2.43156086515187},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":276419000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":36410000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":484846000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-12784000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":58.335521646557844},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":13.973385379701917},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":6.957239176721079},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":4.16570350464141},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":82026000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":32389000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":445897000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-4224000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":57.48788303625075},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":10.695573803324654},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":5.895453635089125},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":4.6952850580924075},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":58193000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":78339000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":364663000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-6301000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":57.18891038039974},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":10.941377019713578},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":5.462507082429713},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":48995000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":96281000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":60.06031642926739},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":10.656521133948871},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":4.97007377163272},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":11311000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":10712000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":104270000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-821000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":58.976607945189606},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":13.721628755595642},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":6.99031054255997},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":17426000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":-16524000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":100074000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-23072000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":57.98790250845045},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":10.982031666963174},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":5.549724248354385},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":2.453277501167568},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":-21419000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":13324000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":-5405000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":107821000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-3573000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":64.92880334125657},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":19.15223862690551},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":9.5671213155073},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":26278000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":-25492000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":110216000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-5006000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":61.60924477338246},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":8.959797791232663},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":4.124298918744786},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":2.3645708400688323},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":-27625000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":10669000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":-29253000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":150161000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-2497000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":62.53887458795848},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":12.547610450421068},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":6.076083538140775},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":2.1388530857454944},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":23025000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":21878000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":180082000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-3475000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":61.09060331697411},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":4.762861736334405},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":2.177821966491792},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":2.1083635031462804},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":9619000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":-7379000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":133614000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-6294000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":64.50945769435441},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":19.202022156644574},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":9.371220550529728},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":2.3867348622339546},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":32030000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":10355000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":132927000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-2011000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":60.77152966232695},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":8.67575830442101},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":4.127649342173062},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":2.6745995320035814},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":12008000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":9141000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":144185000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-2018000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":60.817735649328775},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":13.279483231487275},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":6.025357263147765},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":2.822135525169501},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":20726000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":19333000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-18868000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":63.038489798225285},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":119.79426891991183},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":56.30079692533771},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":2.43156086515187},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":211654000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":17581000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":146834000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":62.973200505121376},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":31.325008184837007},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":14.824376783125203},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":2.7222441448512416},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":66722000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-22781000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":109586000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-2189000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":54.14052857811635},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":6.723411499340341},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":3.247223049751032},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":4.5240870377880835},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":9424000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":20861000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":112106000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-1739000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":55.23103989649161},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":11.555545036409395},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":6.196303046081749},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":4.736726355972357},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":15689000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":20749000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":116299000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-6913000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":57.34997299371749},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-10.203636846045237},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-3.9362841250438265},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":4.16570350464141},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":-9810000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-28490000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":104307000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-1231000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":56.87176538240368},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":14.312823461759633},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":7.306333689312412},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":4.916060350769702},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":18583000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":15202000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":105341000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-617000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":57.631650196290785},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":10.872986327331798},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":5.168708542033302},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":5.007975827259082},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":13677000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":-3316000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":115525000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-1557000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":56.12863806387196},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":13.919645917470158},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":8.280553775539097},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":4.732740416627033},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":20725000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":48993000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":120683000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-819000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":59.427644407505674},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":3.5554454496052172},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":2.653997378768021},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":4.6952850580924075},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":5208000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-2772000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":88183000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-1461000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":61.8861499876429},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":19.282556362071965},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":9.159809243105201},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":4.4870550161812295},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":20256000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-8619000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":93779000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-901000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":59.12998304270689},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":8.078728889150273},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":4.2648082257574425},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":3.990933174787756},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":34706000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":8938000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":-4420000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":108565000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":111306000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-953000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":61.77020958083832},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":19.891467065868262},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":10.234339014279135},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":4.015515532620211},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":-17992000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":28831000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":60675000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":114069000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-1905000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":63.984246911076184},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":3.597687744029207},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":1.5710832784003517},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":3.5760319797380284},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":-78361000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":5298000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":-73862000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":407337000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-123946000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":61.78149144149913},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":13.062491996414394},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":6.496136936014},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":3.5760319797380284},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":-78361000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":63322000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-13926000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":93991000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-1533000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":63.94881727372178},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":15.719768296838291},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":6.57628091318305},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":3.6408877135516056},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":-53665000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":18171000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":4693000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":105698000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-1800000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":63.52842766544039},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":9.780892306904411},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":4.977082035217699},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":3.4640984311980803},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":-25940000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":12722000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":-8241000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":125319000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-1569000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":60.16419027800688},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":20.493966578269532},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":10.302495844488714},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":3.6505435603200964},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":-11208000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":32734000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":66296000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":129386000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-840000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":63.73255373930593},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":3.9956667235532866},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.9138316106580793},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":3.3192606757687817},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":-87266000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":5787000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-23861000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":116887000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-858000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":62.96047756853863},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":18.29397866599561},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":9.347956772777474},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":3.319592144811505},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":-39658000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":27287000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":9.369530506340775},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":8.78298847726428},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-3.909019589337643},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":34.086379626285726},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":5.382147345205335},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-13.150372306671246},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":4.2947906833504055},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":0.7262446885950804},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":36.936809854029015},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":7.48637454964223},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-8.765049763804265},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":7.6027718627061756},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-0.2923227368520136},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":38.5265632557564},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":9.103955913969452},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-18.526625421200908},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":6.370944935967357},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-0.28698245111649245},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":41.76709664098412},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":9.782953531388157},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":15.619459219858156},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-54.82312246775833},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":19.745256874866765},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":3.647511614994376},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-2.641566497937502},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-14.953845171893823},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-9.129839615895392},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":5.44886651311051},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":8.712048084224616},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-1.6077809567543642},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-3.183595692329408},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":4.287552870872192},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":3.887827507208488},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":10.57525879192916},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":3.9771567343996055},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-16.459904371795545},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":7.062814665034231},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":17.68484959811977},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":33.01429583075153},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":11.381061401545796},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-9.23590471608735},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-1.4014661492022424},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":13.640797152560996},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":37.30821518741504},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":11.19912610538465},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-0.8852226104353625},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":2.0745004344048654},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-6.221066319895969},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":4.80813331294909},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":6.460255500354862},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":6.486881634288003},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":19.132084871930132},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":8.86366081106799},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-14.698452232698807},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-4.052848241266318},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-21.05680513451674},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-17.036678974526225},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":11.57027415806397},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-4.462169222582362},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":7.114149290646147},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":5.497882885050282},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":10.926920250946702},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":8.222721107525373},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-19.39056049708473},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":16.457993104699693},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":19.66152125915608},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-23.404255319148938},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":12.86212264789495},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-2.4708284279391384},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":39.15305437458044},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-2.5373229960914974},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-8.44826065221866},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-3.1811377245508985},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":51.27782566806957},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-15.764289068169207},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-12.48722225211169},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":4.005735892861716},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-5.228331070535839},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":49.19159166289484},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-16.679248975939828},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":73114000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":83857000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":102537000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":110992000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":80386000},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":631807000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#911"}],"scale":100,"value":7.290359239451289},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":635363000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#912"}],"scale":100,"value":6.232185380640673},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":630155000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#913"}],"scale":100,"value":5.614967746030739},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":621475000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#914"}],"scale":100,"value":4.514260428818536},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":632058000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#915"}],"scale":100,"value":3.648399355755326},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":632058000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#916"}],"scale":100,"value":3.648399355755326},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":618625000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#917"}],"scale":100,"value":2.6406950899171546},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":634239000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#918"}],"scale":100,"value":3.8485492062140616},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":680400000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#919"}],"scale":100,"value":3.6947383891828336},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":727156000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#920"}],"scale":100,"value":3.397620318061049},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":727156000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#921"}],"scale":100,"value":3.397620318061049},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":716907000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#922"}],"scale":100,"value":1.4289161634633223},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":893021000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#923"}],"scale":100,"value":18.531479102955025},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":901456000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#924"}],"scale":100,"value":15.714688237695462},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":887145000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#925"}],"scale":100,"value":16.774371720519195},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":887145000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#926"}],"scale":100,"value":16.774371720519195},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":897782000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#927"}],"scale":100,"value":15.542860070707587},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":853701000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#928"}],"scale":100,"value":15.309341326764288},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":850683000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#929"}],"scale":100,"value":14.169202864051591},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":968187000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#930"}],"scale":100,"value":18.59568451135989},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":968187000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#931"}],"scale":100,"value":18.59568451135989},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":1023827000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#932"}],"scale":100,"value":17.016546740806795},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":1014579000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#933"}],"scale":100,"value":16.52360240060163},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":1047618000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#934"}],"scale":100,"value":16.298975389884482},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":1054054000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#935"}],"scale":100,"value":15.358226428626997},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":1054054000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#936"}],"scale":100,"value":15.358226428626997},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":1052840000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#937"}],"scale":100,"value":13.767808973823184},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":1038431000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#938"}],"scale":100,"value":13.214647867792854},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":1164252000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#939"}],"scale":100,"value":15.385243057344974},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":1108286000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#940"}],"scale":100,"value":14.945690913717216},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":1108286000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#941"}],"scale":100,"value":14.945690913717216},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":1158313000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#942"}],"scale":100,"value":13.01841557506477},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":1266609000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#943"}],"scale":100,"value":16.568412193502493},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":1301372000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#944"}],"scale":100,"value":15.128418315439399},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":1289452000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#945"}],"scale":100,"value":14.380372437283434},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":1289452000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#946"}],"scale":100,"value":14.380372437283434},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":1269900000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#947"}],"scale":100,"value":12.390581935585478},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":1233542000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#948"}],"scale":100,"value":11.579986737379027},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":316075000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#949"}],"scale":100,"value":5.102902792058847},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":316075000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#950"}],"scale":100,"value":5.102902792058847},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":351657000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#951"}],"scale":100,"value":3.1704189025101166},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":586172000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#952"}],"scale":100,"value":19.04509256668691},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":595495000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#953"}],"scale":100,"value":17.890494462589945},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":574993000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#954"}],"scale":100,"value":17.149078336605836},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":574993000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#955"}],"scale":100,"value":17.149078336605836},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":598355000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#956"}],"scale":100,"value":16.34431065170342},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":578660000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#957"}],"scale":100,"value":15.537621401168217},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":592292000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#958"}],"scale":100,"value":14.307807635423067},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":558220000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#959"}],"scale":100,"value":13.357099351510158},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":573896000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#960"}],"scale":100,"value":12.227128260172575},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":685034000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#961"}],"scale":100,"value":4.865597911928459},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":40283000},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":707439500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"#963"}],"scale":100,"value":5.694197171630931},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":41121000},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":735636000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"#965"}],"scale":100,"value":5.589856940117123},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":41594000},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":730090500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"#967"}],"scale":100,"value":5.6971019346231735},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":730090500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#968"}],"scale":100,"value":5.6971019346231735},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":32439000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"totalAssets@2011Q2"}],"scale":100,"value":6.4513242129002615},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":44130000},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":754605500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"#971"}],"scale":100,"value":5.848088835822161},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":48285000},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":757481000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"#973"}],"scale":100,"value":6.374417312117401},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":50146000},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":774413000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#974"},{"ref":"#975"}],"scale":100,"value":6.475356172998128},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":53793000},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":787800500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"#977"}],"scale":100,"value":6.828251568766458},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":787800500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#978"}],"scale":100,"value":6.828251568766458},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":56778000},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":814794000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#979"},{"ref":"#980"}],"scale":100,"value":6.968387101525048},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":58197000},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":798842000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"#982"}],"scale":100,"value":7.28517028398607},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":34424000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"totalAssets@2011Q3"}],"scale":100,"value":6.593814946414718},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":60107000},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":791790500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#984"},{"ref":"#985"}],"scale":100,"value":7.591275722555397},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":60250000},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":813330500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#986"},{"ref":"#987"}],"scale":100,"value":7.4078126911507685},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":813330500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#988"}],"scale":100,"value":7.407689739902783},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":51415000},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":802957000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#989"},{"ref":"#990"}],"scale":100,"value":6.40320714558812},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":35979000},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":784455500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"#992"}],"scale":100,"value":4.58649343398064},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":31669000},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":808304500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#993"},{"ref":"#994"}],"scale":100,"value":3.9179541868194474},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":38218000},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":859488500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"#996"}],"scale":100,"value":4.44659818019671},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":859488500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#997"}],"scale":100,"value":4.44671452846664},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":55821000},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":963398000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#998"},{"ref":"#999"}],"scale":100,"value":5.794178522272207},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":81596000},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":931019000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"#1001"}],"scale":100,"value":8.764160559558935},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":103374000},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":971366000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"#1003"}],"scale":100,"value":10.642126654628637},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":87411000},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":1017754500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1004"},{"ref":"#1005"}],"scale":100,"value":8.588613462283881},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":1017754500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1006"}],"scale":100,"value":8.588613462283881},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":95048000},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":1153786000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1007"},{"ref":"#1008"}],"scale":100,"value":8.237922803708834},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":100008000},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":1105385500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"#1010"}],"scale":100,"value":9.047341402614743},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":32802000},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"equity@2011Q1"}],"scale":100,"value":9.81816549185112},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":103115000},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":1118872500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"#1013"}],"scale":100,"value":9.215974116800618},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":120938000},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":1226953000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"#1015"}],"scale":100,"value":9.856775279900697},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":1226953000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1016"}],"scale":100,"value":9.856775279900697},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":139707000},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":1265768500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"#1018"}],"scale":100,"value":11.037326335739909},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":147042000},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":1227058000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1019"},{"ref":"#1020"}],"scale":100,"value":11.983296633084988},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":158833000},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":1252795500},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"#1022"}],"scale":100,"value":12.678286280562151},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":152654000},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":1338935500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"#1024"}],"scale":100,"value":11.40114665717654},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":1338935500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1025"}],"scale":100,"value":11.40114665717654},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":139634000},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":1359252500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1026"},{"ref":"#1027"}],"scale":100,"value":10.272852174264898},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":141505000},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":1357828000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1028"},{"ref":"#1029"}],"scale":100,"value":10.421423037380286},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":150550000},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":1437498500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1030"},{"ref":"#1031"}],"scale":100,"value":10.473054406665467},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":164358000},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":1390295000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"#1033"}],"scale":100,"value":11.821807601983751},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":1390295000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1034"}],"scale":100,"value":11.821807601983751},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":165802000},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":1394850500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1035"},{"ref":"#1036"}],"scale":100,"value":11.88672191034093},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":160967000},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":1462870000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1037"},{"ref":"#1038"}],"scale":100,"value":11.00350680511597},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":20231000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":15.666429190930486},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":164517000},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":1522625000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"#1041"}],"scale":100,"value":10.804827189885888},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":168387000},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":1498254500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"#1043"}],"scale":100,"value":11.23887830805781},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":1498254500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1044"}],"scale":100,"value":11.23887830805781},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":169261000},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":1491654000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1046"}],"scale":100,"value":11.34720250138437},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":167760000},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":1525926000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"#1048"}],"scale":100,"value":10.99398004883592},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"totalAssets@FY2010"}],"scale":100,"value":6.070006048778261},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":477069500},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1049"}],"scale":100,"value":6.771130831042438},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":637977000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1050"}],"scale":100,"value":20.55497298491952},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":711989000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1051"}],"scale":100,"value":5.507248005236036},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":634282000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1052"}],"scale":100,"value":4.640837986889112},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":32303000},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":477069500},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1053"},{"ref":"#1054"}],"scale":100,"value":6.771130831042438},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":35041000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1055"},{"ref":"totalAssets@2012Q1"}],"scale":100,"value":6.710559829329902},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":36056000},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":490544000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"#1057"}],"scale":100,"value":7.35020711699664},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":35641000},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":509305500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"#1059"}],"scale":100,"value":6.9979609487822145},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":131136000},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":637977000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"#1061"}],"scale":100,"value":20.55497298491952},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":147335000},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":640887500},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1062"},{"ref":"#1063"}],"scale":100,"value":22.989214175654855},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":145142000},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":561540500},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"#1065"}],"scale":100,"value":25.84711165089606},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":7682000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":4.531324654487978},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":142978000},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":580700500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"#1068"}],"scale":100,"value":24.621642309589884},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":39211000},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":711989000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"#1070"}],"scale":100,"value":5.507248005236036},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":16409000},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":705438000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"#1072"}],"scale":100,"value":2.3260725960325357},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":18703000},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":644977000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"#1074"}],"scale":100,"value":2.8997933259635613},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":21962000},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":642643000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"#1076"}],"scale":100,"value":3.417449501511726},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":29437000},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":634282000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"#1078"}],"scale":100,"value":4.640995645469996},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":30550000},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":607520500},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"#1080"}],"scale":100,"value":5.02863689373445},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":28792000},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":664081500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"#1082"}],"scale":100,"value":4.335612421065788},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":31899000},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":657667000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"#1084"}],"scale":100,"value":4.850326989190578},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":30437000},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":646082500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1086"}],"scale":100,"value":4.711008269067805},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":646082500},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1087"}],"scale":100,"value":4.711008269067805},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":27764000},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":637920000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"#1089"}],"scale":100,"value":4.352269877100577},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":29244000},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":682719000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"#1091"}],"scale":100,"value":4.283460691734081},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":31263000},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":700251000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"#1093"}],"scale":100,"value":4.464541999940021},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":27701000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":18.525875098645052},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":33331000},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":685034000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"#1096"}],"scale":100,"value":4.865597911928459},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":39370000},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":708091000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"#1098"}],"scale":100,"value":5.560019827959966},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":480022500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1099"}],"scale":100,"value":6.943632850543464},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":509575000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"#1100"}],"scale":100,"value":7.9052151302556055},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":535038500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"#1101"}],"scale":100,"value":7.685615147321174},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":527147500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"#1102"}],"scale":100,"value":7.890391209291517},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":527147500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1103"}],"scale":100,"value":7.890391209291517},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":552000500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"#1104"}],"scale":100,"value":7.994557975943863},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":551605500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"#1105"}],"scale":100,"value":8.75353853433296},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":575565500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#974"},{"ref":"#1106"}],"scale":100,"value":8.7124749485506},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":578191500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"#1107"}],"scale":100,"value":9.303664962214075},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":578191500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1108"}],"scale":100,"value":9.303664962214075},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":598021000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#979"},{"ref":"#1109"}],"scale":100,"value":9.494315417017129},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":583791500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"#1110"}],"scale":100,"value":9.968798792034486},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":591011000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#984"},{"ref":"#1111"}],"scale":100,"value":10.170199877836453},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":84323000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":14.261794060390587},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":597372000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#986"},{"ref":"#1113"}],"scale":100,"value":10.085842657506545},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":597372000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1114"}],"scale":100,"value":10.085675257628413},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":599027500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#989"},{"ref":"#1115"}],"scale":100,"value":8.58307840625013},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":602301000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"#1116"}],"scale":100,"value":5.973591277450976},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":624340500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#993"},{"ref":"#1117"}],"scale":100,"value":5.072392388448291},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":655724000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"#1118"}],"scale":100,"value":5.828366812866389},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":655724000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1119"}],"scale":100,"value":5.828519316053706},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":654476000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#998"},{"ref":"#1120"}],"scale":100,"value":8.529113367029503},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":668680500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"#1121"}],"scale":100,"value":12.202539179772701},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":707528000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"#1122"}],"scale":100,"value":14.610587849526805},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":720391000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1004"},{"ref":"#1123"}],"scale":100,"value":12.133827324328038},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":720391000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1124"}],"scale":100,"value":12.133827324328038},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":732452000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1007"},{"ref":"#1125"}],"scale":100,"value":12.976686526898689},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":725268000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"#1126"}],"scale":100,"value":13.789109680835221},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":744971500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"#1127"}],"scale":100,"value":13.841469103180456},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":6475000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1128"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":3.7696414328712624},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":763239000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"#1129"}],"scale":100,"value":15.845364296111702},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":763239000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1130"}],"scale":100,"value":15.845364296111702},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":803924000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"#1131"}],"scale":100,"value":17.37813524661535},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":784969500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1019"},{"ref":"#1132"}],"scale":100,"value":18.73219277946468},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":803507500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"#1133"}],"scale":100,"value":19.767457055472413},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":840158000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"#1134"}],"scale":100,"value":18.1696776082594},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":840158000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1135"}],"scale":100,"value":18.1696776082594},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":878747000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1026"},{"ref":"#1136"}],"scale":100,"value":15.890125371694014},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":874070000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1028"},{"ref":"#1137"}],"scale":100,"value":16.189206814099556},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":930998000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1030"},{"ref":"#1138"}],"scale":100,"value":16.170818841716095},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":917407500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"#1139"}],"scale":100,"value":17.915484667391535},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":917407500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1140"}],"scale":100,"value":17.915484667391535},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":957703000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1035"},{"ref":"#1141"}],"scale":100,"value":17.312465346772434},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":978979000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1037"},{"ref":"#1142"}],"scale":100,"value":16.44233430952043},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1044812000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"#1143"}],"scale":100,"value":15.746086377262131},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":16875000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1144"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":11.29767619353672},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":1023334500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"#1145"}],"scale":100,"value":16.45473694085365},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":1023334500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1146"}],"scale":100,"value":16.45473694085365},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":1060035500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1147"}],"scale":100,"value":15.967484107843557},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":1073725000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"#1148"}],"scale":100,"value":15.624112319262382},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":293679500},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1149"}],"scale":100,"value":9.055109396467918},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":312148000},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1150"}],"scale":100,"value":10.348616681830414},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":412165500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1151"}],"scale":100,"value":31.816345618446956},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":517668500},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1152"}],"scale":100,"value":7.574538531898309},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":517040000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1153"}],"scale":100,"value":5.693176543400898},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":271461000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1154"}],"scale":100,"value":8.239489282069984},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":301124000},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"#1155"}],"scale":100,"value":10.772638514366175},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":315526000},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"#1156"}],"scale":100,"value":10.910035939985928},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":312148000},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1053"},{"ref":"#1157"}],"scale":100,"value":10.348616681830414},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":343228000},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1055"},{"ref":"#1158"}],"scale":100,"value":10.209248662696517},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":434241000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"#1159"}],"scale":100,"value":8.303223325296322},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":345793000},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"#1160"}],"scale":100,"value":10.307033398593957},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":412165500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"#1161"}],"scale":100,"value":31.816345618446956},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":14014000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1162"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":7.907997720257542},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":438836000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1062"},{"ref":"#1163"}],"scale":100,"value":33.57404588502311},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":527974000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"#1164"}],"scale":100,"value":27.490368843920344},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":454214500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"#1165"}],"scale":100,"value":31.47807918945784},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":517668500},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"#1166"}],"scale":100,"value":7.574538531898309},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":534781500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"#1167"}],"scale":100,"value":3.068355954721695},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":534295500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"#1168"}],"scale":100,"value":3.5004973839382894},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":531237500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"#1169"}],"scale":100,"value":4.1341208028424195},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":575000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1170"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":0.32444266392819276},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":517040000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"#1171"}],"scale":100,"value":5.693369952034659},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":502075500},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"#1172"}],"scale":100,"value":6.0847422349825875},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":507576000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"#1173"}],"scale":100,"value":5.672451022112945},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":500970000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"#1174"}],"scale":100,"value":6.367447152524103},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":487555500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1175"}],"scale":100,"value":6.2427764633975},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":487555500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1176"}],"scale":100,"value":6.2427764633975},"#1177":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":480228500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"#1177"}],"scale":100,"value":5.781414472485494},"#1178":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":37940000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1178"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":5.615965090426811},"#1179":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":481642500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"#1179"}],"scale":100,"value":6.071723321758358},"#1180":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":498253000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"#1180"}],"scale":100,"value":6.274523184004913},"#1181":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":480022500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"#1181"}],"scale":100,"value":6.943632850543464},"#1182":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":502141500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"#1182"}],"scale":100,"value":7.840419483352799},"#1183":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":52532000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1183"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":11.21184957527639},"#1184":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":11979000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1184"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":10.224741159299056},"#1185":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":11909000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1185"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":7.55541739097334},"#1186":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":14755000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1186"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":10.948201022475157},"#1187":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":70179000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1187"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":13.468196333712035},"#1188":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":28709000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1188"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":20.06808427351143},"#1189":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-33418000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1189"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-18.748667541881257},"#1190":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-116736000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1190"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-70.22052188977514},"#1191":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-30590000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1191"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-15.99669502737584},"#1192":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":6240000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1192"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":3.5095218276509854},"#1193":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-174505000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1193"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-24.45712347620369},"#1194":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":53704000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1194"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":37.082251560514834},"#1195":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":158067000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1195"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":319.28857108229306},"#1196":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":102059000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1196"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":63.533930539041435},"#1197":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":26677000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1197"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":14.495060910009672},"#1198":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":340507000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1198"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":63.17278561211408},"#1199":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":52150000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1199"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":26.26833494519665},"#1200":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":37152000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1200"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":17.898281568412067},"#1201":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":17766000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1201"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":6.762950330419959},"#1202":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":100069000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1202"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":47.48931040864848},"#1203":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":207137000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1203"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":23.551248641298162},"#1204":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":61045000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1204"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":24.35195749128365},"#1205":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":64519000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1205"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":26.363877822045147},"#1206":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":87507000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1206"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":31.201018319772377},"#1207":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":17951000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1207"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":5.775963035895848},"#1208":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":231022000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1208"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":21.259960631406717},"#1209":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":12240000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1209"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":3.926563006258754},"#1210":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":32985000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1210"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":10.66633467423781},"#1211":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":56660000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1211"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":15.398036247618684},"#1212":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":32765000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1212"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":9.966873416296828},"#1213":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":134650000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1213"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":10.218756521904115},"#1214":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":14856000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1214"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":4.585708861814464},"#1215":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":-8293000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1215"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":-2.4232312282126856},"#1216":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":4950000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1216"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":1.165723490388082},"#1217":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":24671000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1217"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":6.824544126759324},"#1218":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":36184000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1218"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":2.4914533592687693},"#1219":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":6066000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1219"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":1.790336433316897},"#1220":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":7101000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1220"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":2.126455368693403},"#1221":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":50936000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1221"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":12.439677236582458},"#1222":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":154800000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1222"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":33.622936576889664},"#1223":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":38900000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1223"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":6.323146944083224},"#1224":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":-90500000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1224"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":-13.835804922794681},"#1225":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":-64300000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1225"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":-11.408800567778565},"#1226":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":13298000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1226"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":12.339813483041805},"#1227":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":50853000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1227"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":42.078392758144204},"#1228":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":76668000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1228"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":68.19782956769258},"#1229":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":32005000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1229"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":23.998410353696297},"#1230":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":24492000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1230"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":20.23078892807877},"#1231":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":-5442000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1231"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":-3.1693709014245286},"#1232":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":-12158000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1232"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":-6.429810458622443},"#1233":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":48442000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1233"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":29.293454598229406},"#1234":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":-28070000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1234"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":-19.2848064305589},"#1235":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":-39511000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1235"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":-23.76401385747967},"#1236":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":-71399000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1236"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":-40.35437743740462},"#1237":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":-92080000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1237"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":-43.06627379449044},"#1238":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":707000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1238"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":0.6017789505043281},"#1239":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":7453000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1239"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":5.8799397252925045},"#1240":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":19601000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1240"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":18.57368924770921},"#1241":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":-12481000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1241"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":-10.253018976423235},"#1242":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-16171000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1242"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-13.681975091376742},"#1243":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":4738000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1243"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":3.5303935740577996},"#1244":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-6806000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1244"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-5.439056356487548},"#1245":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-30760000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1245"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-6.16062487482475},"#1246":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":2273000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1246"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":2.080568243187586},"#1247":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":15136000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1247"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":14.83616118250164},"#1248":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":18678000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1248"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":13.44282588668817},"#1249":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":16445000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1249"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":13.898044385849273},"#1250":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":31536000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1250"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":28.277828589874645},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2008-12-31","value":255509000}},"quality":[{"metric":"dilutedShares","periodKey":"FY2017","rule":"unit-sanity","severity":"error","message":"Differs from the adjacent year by a factor of 1.01e+3 (3.131e+7) — a unit-scale tagging error, not a real change."},{"metric":"dilutedShares","periodKey":"FY2019","rule":"unit-sanity","severity":"error","message":"Differs from the adjacent year by a factor of 995 (3.169e+7) — a unit-scale tagging error, not a real change."},{"metric":"cash","periodKey":"FY2020","rule":"unit-sanity","severity":"error","message":"Differs from the adjacent year by a factor of 941 (1.697e+8) — a unit-scale tagging error, not a real change."},{"metric":"dilutedShares","periodKey":"2011Q3","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 1.044e+4 against net income 1.043e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2012Q1","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 1.565e+4 against net income 1.550e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2012Q2","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 6.138e+3 against net income 6.008e+6 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2016Q1","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 7.468e+3 against net income 7.334e+6 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2016Q2","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 5.920e+3 against net income 5.831e+6 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2016Q3","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 1.621e+4 against net income 1.624e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2017Q1","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 1.344e+4 against net income 1.337e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2017Q2","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 6.882e+3 against net income 6.744e+6 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2017Q3","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 1.722e+4 against net income 1.708e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2018Q1","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 1.603e+4 against net income 1.591e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2018Q2","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 1.102e+4 against net income 1.090e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"FY2018","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 5.390e+10 against net income 5.379e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2019Q1","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 1.901e+4 against net income 1.889e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2020Q2","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives -3.153e+3 against net income -3.118e+6 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2020Q3","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 1.644e+4 against net income 1.654e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2021Q1","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 2.764e+4 against net income 2.766e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2021Q2","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 2.258e+4 against net income 2.266e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2021Q3","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 3.817e+4 against net income 3.832e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2022Q1","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 3.521e+4 against net income 3.530e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2022Q2","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 2.748e+4 against net income 2.762e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2022Q3","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 4.156e+4 against net income 4.142e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2023Q1","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 5.403e+4 against net income 5.407e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2023Q2","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 3.506e+4 against net income 3.495e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2023Q3","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives 5.333e+4 against net income 5.321e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"interestExpense","periodKey":"2021Q4","rule":"impossible-sign","severity":"error","message":"Interest expense reports -5.1900e+5, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"totalLiabilities","periodKey":"2012Q2","rule":"impossible-sign","severity":"error","message":"Total liabilities reports -4.9713e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"dilutedShares","periodKey":"2020Q3","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 31 of 60 period(s), by up to 99.9% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}