{"schemaVersion":2,"ticker":"ITRI","company":{"ticker":"ITRI","name":"ITRON, INC.","exchange":"Nasdaq","cik":780571,"sic":"3825","sicDescription":"Instruments For Meas & Testing of  Electricity & Elec Signals","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:42.720Z","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":{"cash":[121893000,169477000,133086000,136411000,124805000,112371000,131018000,133565000,176274000,122328000,149904000,206933000,162579000,202007000,302049000,1051237000,1020397000],"currentAssets":[725916000,882217000,840354000,820950000,799366000,782462000,758940000,732466000,849742000,896141000,997251000,930262000,749929000,829584000,1049438000,1815892000,1822318000],"totalAssets":[2854621000,2745797000,2064282000,2089441000,1882511000,1751747000,1680316000,1577811000,2106147000,2608982000,2707841000,2607023000,2393790000,2378078000,2604263000,3407623000,3720707000],"currentLiabilities":[443384000,703734000,510722000,467373000,455012000,520069000,477774000,413046000,507783000,652707000,671391000,549899000,501344000,498572000,537236000,528265000,1012227000],"totalLiabilities":[1454107000,1306589000,1142737000,1079928000,1009540000,1053205000,1057613000,927458000,1300515000,1874934000,1907026000,1766750000,1251031000,1186522000,1272832000,1996195000,1982511000],"totalDebt":[781764000,610941000,452502000,417500000,378750000,323969000,370165000,304523000,613260000,1016623000,932482000,920936000,450228000,452526000,454827000,1242424000,1248327000],"revenue":[1687447000,2259271000,2434124000,2178178000,1938025000,1947616000,1883533000,2013186000,2018197000,2376117000,2502470000,2173350000,1981572000,1795564000,2173633000,2440837000,2367194000],"costOfRevenue":[1147484000,1558596000,1687666000,1463031000,1323257000,1333566000,1326848000,1350654000,1341446000,1645798000,1750151000,1571183000,1408403000,1273375000,1459725000,1601520000,1475076000],"grossProfit":[539963000,700675000,746458000,715147000,614768000,614050000,556685000,662532000,676751000,730319000,752319000,602167000,573169000,522189000,713908000,839317000,892118000],"operatingExpenses":[494936000,516478000,1205641000,564021000,754631000,613570000,503839000,561539000,521874000,780011000,619636000,612562000,652468000,529628000,585041000,575207000,579050000],"operatingIncome":[45027000,184197000,-459183000,151126000,-139863000,480000,52846000,100993000,154877000,-49692000,132683000,-10395000,-79299000,-7439000,128867000,264110000,313068000],"pretaxIncome":[-47275000,124445000,-501766000,136219000,-153400000,-18265000,37102000,84627000,134575000,-109151000,73032000,-56639000,-123810000,-15743000,127386000,284531000,342267000],"interestExpense":[70311000,54904000,36794000,10115000,10686000,11602000,12289000,13521000,13845000,58203000,52453000,44001000,28638000,6724000,8349000,15379000,22451000],"netIncome":[-2249000,104770000,-510157000,108275000,-153153000,-23670000,12678000,31770000,57298000,-99250000,49006000,-57955000,-81255000,-9732000,96923000,239105000,301055000],"dilutedEps":[-0.06,2.56,-12.56,2.71,-3.9,-0.6,0.33,0.82,1.45,-2.53,1.23,-1.44,-1.83,-0.22,2.11,5.18,6.5],"equity":[1407839000,1439208000,921545000,998805000,856746000,698542000,622703000,650353000,805632000,734048000,800815000,840273000,1142759000,1191556000,1331431000,1411428000,1738196000],"operatingCashFlow":[140787000,254591000,252358000,205090000,105421000,132973000,73350000,115842000,191354000,109755000,172840000,109514000,154794000,24500000,124971000,238175000,405952000],"sharesOutstanding":[40143000,40431000,40032000,39277000,39149000,38591000,37906000,38317000,38771000,39498000,39941000,40444000,45152000,45186000,45512000,45131000,44929000],"depreciationAndAmortization":[155737000,131205000,129466000,109471000,99246000,98139000,75993000,68318000,63215000,122497000,114400000,97290000,84153000,66763000,55763000,56277000,49517000],"capex":[52906000,62822000,60076000,50543000,60020000,44495000,43918000,43543000,49495000,59952000,60749000,46208000,34682000,19747000,26884000,30562000,22891000],"dilutedShares":[38539000,40947000,40612000,39934000,39281000,39184000,38506000,38643000,39387000,39244000,39980000,40253000,44301000,45101000,45836000,46187000,46323000],"totalCosts":[1642420000,2075074000,2893307000,2027052000,2077888000,1947136000,1830687000,1912193000,1863320000,2425809000,2369787000,2183745000,2060871000,1803003000,2044766000,2176727000,2054126000],"revenueGrowth":[-11.63408502141533,33.88693096731335,7.739354862696857,-10.514912140876964,-11.025407473585725,0.49488525689813656,-3.2903303320572452,6.883500315630253,0.24890894333657876,17.734641365535666,5.317625352623634,-13.15180601565653,-8.824073435019674,-9.386890811941228,21.055723995357447,12.292967580083669,-3.0171207663600597],"debtToCapital":[35.70345857217039,29.79983406084143,32.932061275924326,29.478113824352803,30.65570426775967,31.683668928745025,37.28239806298521,31.891365999354893,43.22104853646366,58.07047697711335,53.798166153867456,52.2899894333949,28.263130835342658,27.52453953026674,25.46255915998697,46.815873680973915,41.79867357458824],"netMargin":[-0.1332782599986844,4.6373365567919915,-20.958546072426877,4.970897695229683,-7.902529637130584,-1.2153319750915992,0.6730967814208724,1.5780956156063075,2.8390687331316022,-4.176982867426141,1.958305194467866,-2.66662065474958,-4.100532304655092,-0.5420024014738545,4.459032412555385,9.79602488818385,12.717800062014351],"ebit":[23036000,179349000,-464972000,146334000,-142714000,-6663000,49391000,98148000,148420000,-50948000,125485000,-12638000,-95172000,-9019000,135735000,299910000,364718000],"freeCashFlow":[87881000,191769000,192282000,154547000,45401000,88478000,29432000,72299000,141859000,49803000,112091000,63306000,120112000,4753000,98087000,207613000,383061000],"capexOutflow":[-52906000,-62822000,-60076000,-50543000,-60020000,-44495000,-43918000,-43543000,-49495000,-59952000,-60749000,-46208000,-34682000,-19747000,-26884000,-30562000,-22891000],"grossMargin":[31.998812407145234,31.01332243896372,30.666391687522903,32.832348871396185,31.72136582345429,31.52828894402182,29.555362183726007,32.90962683030778,33.53245495855954,30.735818143635186,30.063057698993394,27.706858076241748,28.924964624045955,29.082171395728583,32.84399896394653,34.38644202787814,37.686729520267455],"operatingMargin":[2.6683504726370666,8.152939598658152,-18.864404607160523,6.938184115347782,-7.216779969298642,0.02464551533772571,2.805684848632862,5.016575716302418,7.674027857538189,-2.0913111601827685,5.302081543435086,-0.47829387811443164,-4.001822795235298,-0.4142987941393345,5.928645728142699,10.820468552385924,13.225278536528903],"currentRatio":[1.6372174007181135,1.2536228177123743,1.645423537658452,1.756519953013974,1.7568020184083057,1.5045349751667567,1.588491629933818,1.7733279102085482,1.6734353060263931,1.3729606086651438,1.4853505632336448,1.6916961114677422,1.495837189634263,1.6639201559654373,1.9534022291879174,3.4374641515148645,1.8003056626626242],"netDebt":[659871000,441464000,319416000,281089000,253945000,211598000,239147000,170958000,436986000,894295000,782578000,714003000,287649000,250519000,152778000,191187000,227930000],"fcfMargin":[5.2079265304332525,8.488091955325412,7.8994332252588615,7.095241986651228,2.3426426387688495,4.542887304273532,1.562595399178034,3.591272738832875,7.02899667376376,2.0959826473191345,4.479214536038394,2.9128304230795776,6.061450202162728,0.264707913502387,4.51258331098212,8.505811735892237,16.182070417549216],"ebitda":[178773000,310554000,-335506000,255805000,-43468000,91476000,125384000,166466000,211635000,71549000,239885000,84652000,-11019000,57744000,191498000,356187000,414235000],"returnOnAssets":[-0.07878453917350149,3.7415064375551967,-21.21200088397717,5.213395308257194,-7.711724612986259,-1.302604273004283,0.7387976269666379,1.950200222397715,3.110676071768462,-4.209853007202984,1.8434316884349922,-2.1808648349233395,-3.2496716033972874,-0.40789057869999756,3.890661036649238,7.954408982472389,8.446718936974019],"returnOnEquity":[-0.18228636872423046,7.359906597959219,-43.21985400420967,11.276590204910564,-16.50754950955269,-3.0438092494766242,1.9190990315952,4.991139431415428,7.8706854809630595,-12.892289306868959,6.38571651020319,-7.062997231105219,-8.195026605722953,-0.8338206283213705,7.683194562635479,17.434727778569734,19.116885063105947]}},"quarterly":{"keys":["2009Q2","2009Q3","2009Q4","2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '09","Q3 '09","Q4 '09","Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"cash":[276128000,124721000,121893000,123418000,137371000,148114000,169477000,133412000,168284000,129514000,133086000,154438000,102800000,91474000,136411000,101561000,103662000,122047000,124805000,146327000,114780000,122475000,112371000,118084000,109458000,109458000,131018000,132615000,132014000,151380000,133565000,187928000,127880000,137584000,176274000,143951000,162882000,109044000,122328000,110828000,135736000,140938000,149904000,554520000,544823000,586167000,206933000,574592000,207131000,188691000,162579000,203997000,208500000,215413000,202007000,196013000,232787000,254771000,302049000,300606000,920639000,982507000,1051237000,1123267000,1224257000,1331944000,1020397000,712850000,745229000],"currentAssets":[null,null,725916000,null,791694000,853029000,882217000,891715000,958839000,880353000,840354000,900432000,844349000,817421000,820950000,784410000,811468000,816788000,799366000,836408000,844745000,820869000,782462000,783272000,835419000,828840000,758940000,801053000,804748000,831680000,732466000,805823000,798960000,834395000,849742000,932638000,896750000,868185000,896141000,934977000,962596000,967023000,997251000,1387726000,1354828000,1352171000,930262000,1260101000,842900000,802387000,749929000,792527000,756088000,808642000,829584000,902056000,969987000,1009742000,1049438000,1097097000,1689455000,1754534000,1815892000,1902528000,1988873000,2144031000,1822318000,1524681000,1549521000],"totalAssets":[null,null,2854621000,null,2626620000,2779288000,2745797000,2849716000,2946679000,2241678000,2064282000,2098479000,2060913000,2047335000,2089441000,2021525000,2049908000,2065095000,1882511000,1909881000,1904903000,1831472000,1751747000,1684156000,1742857000,1714857000,1680316000,1719677000,1702033000,1708125000,1577811000,1673923000,1779624000,1817938000,2106147000,2736529000,2643573000,2596742000,2608982000,2696619000,2706354000,2675888000,2707841000,3071747000,3012142000,3015924000,2607023000,2927968000,2488585000,2422767000,2393790000,2419816000,2307597000,2316782000,2378078000,2445915000,2498638000,2511411000,2604263000,2676563000,3283940000,3365413000,3407623000,3503142000,3623768000,3710761000,3720707000,3978204000,3993544000],"currentLiabilities":[null,null,443384000,null,474645000,704389000,703734000,713819000,747093000,507943000,510722000,509010000,498151000,464318000,467373000,448918000,456400000,467040000,455012000,506118000,507147000,499489000,520069000,503070000,510016000,495309000,477774000,517760000,494138000,479222000,413046000,464791000,504787000,498394000,507783000,638008000,595497000,615845000,652707000,665878000,670160000,684603000,671391000,667094000,601679000,586705000,549899000,909562000,514365000,495754000,501344000,501568000,461190000,502117000,498572000,536555000,559920000,555924000,537236000,578317000,535187000,521471000,528265000,983420000,973059000,987374000,1012227000,573622000,564225000],"totalLiabilities":[null,null,1454107000,null,1343635000,1346644000,1306589000,1294798000,1329209000,1214697000,1142737000,1128704000,1121232000,1057093000,1079928000,1034871000,1052235000,1054655000,1009540000,1055942000,1036242000,1012358000,1053205000,1051939000,1112523000,1093534000,1057613000,1074449000,1044059000,1046133000,927458000,971316000,1036127000,1027417000,1300515000,2031926000,1960587000,1884410000,1874934000,1964588000,1959755000,1913972000,1907026000,2276252000,2209273000,2218659000,1766750000,1706800000,1287927000,1222941000,1251031000,1233064000,1174497000,1199609000,1186522000,1251772000,1269751000,1253681000,1272832000,1291253000,2023249000,1996726000,1996195000,1994063000,1989344000,1997343000,1982511000,2349256000,2355417000],"totalDebt":[null,null,781764000,null,673341000,662950000,610941000,573245000,575570000,496252000,452502000,438752000,455000000,421250000,417500000,398750000,410000000,399375000,378750000,348125000,327500000,310000000,323969000,361310000,372958000,380707000,370165000,348158000,344785000,342698000,304523000,303735000,324359000,322230000,613260000,1121788000,1118880000,1029752000,1016623000,1003479000,996273000,969144000,932482000,1333275000,1334067000,1334865000,920936000,896531000,479034000,449629000,450228000,450795000,451369000,451947000,452526000,453094000,453667000,454247000,454827000,455400000,1239772000,1240950000,1242424000,1243884000,1245357000,1246834000,1248327000,1573835000,1575242000],"revenue":[413748000,408358000,476823000,497623000,567339000,573651000,620658000,563691000,612401000,615555000,642477000,571640000,579140000,504063000,523335000,447536000,482175000,495491000,523526000,446746000,470811000,469528000,496448000,446746000,470811000,469528000,496448000,497590000,513024000,506859000,495713000,477592000,503082000,486747000,550776000,607221000,585890000,595962000,587044000,614576000,635037000,624474000,628383000,598415000,509594000,540184000,525157000,519574000,489412000,486949000,485637000,475331000,431882000,420860000,467491000,494618000,541070000,560772000,577173000,603442000,609069000,615462000,612864000,607151000,606761000,581625000,571657000,586982000,562902000],"costOfRevenue":[280639000,278879000,329032000,340559000,393283000,391888000,432866000,378713000,420450000,438559000,449944000,388535000,382395000,332266000,359835000,307413000,322587000,345407000,347850000,319606000,321627000,337053000,355280000,308324000,352257000,322238000,344029000,334387000,343319000,336110000,336838000,319955000,324805000,320992000,375694000,427366000,409313000,398865000,410254000,427313000,443823000,428070000,450945000,426849000,371077000,396933000,376324000,352530000,339537000,351986000,364350000,340107000,305777000,300798000,326693000,338250000,367123000,373569000,380783000,398063000,398609000,405864000,398984000,389932000,383143000,362080000,339921000,350663000,332262000],"grossProfit":[133109000,129479000,147791000,157064000,174056000,181763000,187792000,184978000,191951000,176996000,192533000,183105000,196745000,171797000,163500000,140123000,159588000,150084000,164738000,138422000,118554000,147290000,152419000,138422000,118554000,147290000,152419000,163203000,169705000,170749000,156663000,157637000,178277000,165755000,175082000,179855000,176577000,197097000,176790000,187263000,191214000,196404000,177438000,171566000,138517000,143251000,148833000,167044000,149875000,134963000,121287000,135224000,126105000,120062000,140798000,156368000,173947000,187203000,196390000,205379000,210460000,209598000,213880000,217219000,223618000,219545000,231736000,236319000,230640000],"operatingExpenses":[121390000,120473000,132438000,125445000,124047000,122827000,144159000,134889000,143866000,674248000,252638000,143484000,150682000,125830000,144025000,137776000,141612000,156572000,318671000,147360000,129810000,134493000,201907000,124926000,122522000,120350000,136041000,139629000,134232000,164339000,123339000,126810000,140649000,127529000,126886000,320303000,156014000,155421000,148273000,166440000,147656000,156965000,148575000,145196000,183904000,167231000,116231000,136104000,156807000,130800000,228757000,128405000,159632000,113174000,128417000,166761000,138847000,132313000,147120000,142579000,145813000,135665000,151150000,141006000,147205000,137762000,153077000,168742000,154574000],"operatingIncome":[11719000,9006000,15353000,31619000,50009000,58936000,43633000,50089000,48085000,-497252000,-60105000,39621000,46063000,45967000,19475000,2347000,17976000,-6488000,-153698000,5463000,30877000,10806000,-46666000,13496000,-3968000,26940000,16378000,23574000,35473000,6410000,35536000,30827000,37628000,38226000,48196000,-140448000,20563000,41676000,28517000,20823000,43558000,39439000,28863000,26370000,-45387000,-23980000,32602000,30940000,-6932000,4163000,-107470000,6819000,-33527000,6888000,12381000,-10393000,35100000,54890000,49270000,62800000,64647000,73933000,62730000,76213000,76413000,81783000,78659000,67577000,76066000],"pretaxIncome":[-7076000,-18108000,-2356000,16271000,35730000,41351000,31093000,36693000,35483000,-509295000,-64647000,35201000,42855000,42444000,15719000,253000,14092000,-9347000,-158398000,147000,26644000,6387000,-51443000,10883000,-9516000,23202000,12533000,19410000,32695000,4528000,27994000,25061000,31567000,33494000,44453000,-156458000,7554000,25502000,14251000,5972000,28536000,24329000,14195000,16712000,-57686000,-37043000,21378000,18241000,-32661000,126000,-109516000,4755000,-36224000,4945000,10781000,-12107000,34298000,55733000,49462000,65216000,67040000,82425000,69850000,82279000,83482000,90701000,85805000,67195000,80206000],"interestExpense":[16399000,20075000,16992000,14923000,13965000,13328000,12688000,12114000,11420000,10796000,2464000,2437000,2606000,2551000,2521000,2338000,2336000,2847000,3165000,2910000,2912000,3015000,2765000,2682000,3855000,2799000,2953000,2918000,2735000,2691000,5177000,3199000,3411000,3466000,3769000,15504000,14645000,14171000,13883000,13535000,13496000,12868000,12554000,11277000,11684000,10810000,10230000,10475000,14004000,2628000,1531000,1592000,1660000,1679000,1793000,2057000,1977000,2445000,1870000,1893000,2290000,5605000,5591000,5593000,5648000,5647000,5563000,5809000,5768000],"netIncome":[15289000,-2962000,5153000,25250000,25311000,27639000,26570000,27120000,34436000,-517082000,-54631000,25353000,31615000,35347000,15960000,2570000,12399000,-7348000,-154430000,5398000,-14346000,12640000,8986000,5398000,-14346000,12640000,8986000,10089000,19917000,-9885000,11649000,15845000,14097000,25576000,1780000,-145666000,2657000,19882000,23877000,-1907000,19446000,16847000,14620000,8684000,-62802000,-25357000,21520000,12603000,-33123000,-1869000,-58866000,906000,-36967000,4117000,22212000,-11836000,24201000,40172000,44386000,51721000,51318000,77959000,58107000,65474000,68340000,65613000,101628000,53459000,53272000],"dilutedEps":[0.4,-0.07,0.12225645751861908,0.62,0.61,0.68,0.6500029312619082,0.66,0.84,-12.7,-1.343636184080583,0.63,0.79,0.89,0.4,0.06,0.31,-0.19,-3.93,0.14,-0.37,0.33,0.23,0.14,-0.37,0.33,0.23,0.26,0.52,-0.26,0.3,0.4,0.36,0.65,0.05,-3.74,0.07,0.5,0.6,-0.05,0.49,0.42,0.36,0.21,-1.56,-0.63,0.5351899047383397,0.3,-0.73,-0.04,-1.2957573748757043,0.02,-0.82,0.09,0.4887454348259147,-0.26,0.53,0.87,0.9574448305821027,1.12,1.1,1.7,1.2698870326519085,1.42,1.47,1.41,2.2040931484254616,1.18,1.19],"equity":[null,null,1407839000,null,1282985000,1432644000,1439208000,1554918000,1617470000,1026981000,921545000,969775000,939681000,990242000,998805000,986654000,997673000,1010440000,856746000,853939000,868661000,819114000,698542000,632217000,630334000,621323000,622703000,645228000,657974000,661992000,650353000,702607000,743497000,790521000,805632000,704603000,682986000,712332000,734048000,732031000,746599000,761916000,800815000,795495000,802869000,797265000,840273000,1221168000,1200658000,1199826000,1142759000,1186752000,1133100000,1117173000,1191556000,1194143000,1228887000,1257730000,1331431000,1385310000,1260691000,1368687000,1411428000,1509079000,1634424000,1713418000,1738196000,1628948000,1638127000],"operatingCashFlow":[null,19734000,53700000,65779000,51307000,50030000,87475000,36013000,51679000,66109000,98557000,54003000,38387000,44613000,68087000,595000,18379000,46903000,39544000,66761000,430000,49347000,16435000,-3955000,21522000,2587000,53196000,33805000,17322000,30754000,null,63257000,30187000,21057000,76853000,-24448000,41327000,50504000,42372000,24924000,53139000,50037000,44740000,18894000,6892000,44785000,38943000,49955000,72725000,18467000,13647000,7591000,15065000,14874000,-13030000,1429000,41560000,34087000,47895000,41308000,51717000,65301000,79849000,72117000,96685000,117829000,119321000,85501000,88091000],"sharesOutstanding":[null,null,40143000,null,null,null,40431000,null,null,null,40032000,null,null,null,39277000,null,null,null,39149000,null,null,null,38591000,null,null,null,37906000,null,null,null,38317000,null,null,null,38771000,39181000,39279000,39400000,39498000,39693000,39395000,39533000,39941000,40176000,40234000,40356000,40444000,45122000,45150000,45260000,45152000,45037000,45070000,45154000,45186000,45405000,45448000,45474000,45512000,45850000,44952000,45016000,45131000,45572000,45710000,45791000,44929000,44322000,43774000],"depreciationAndAmortization":[null,39405000,41925000,33277000,31793000,32113000,34021000,31531000,32768000,32620000,32547000,27227000,27044000,27585000,27615000,24757000,24274000,24718000,25497000,25187000,25014000,24627000,23312000,19355000,19437000,18998000,18203000,16674000,18807000,16082000,16755000,14378000,15090000,16532000,17215000,31072000,30907000,30449000,30069000,28427000,28641000,28623000,28709000,24031000,24199000,24076000,24984000,21810000,21109000,21333000,19901000,16837000,16414000,17361000,16151000,14463000,13905000,13645000,13750000,12744000,13519000,14716000,15298000,12068000,12114000,12039000,13296000,18536000,18626000],"capex":[null,10219000,14883000,16151000,11565000,17791000,17315000,11250000,17462000,17087000,14277000,12043000,11504000,10731000,16265000,14765000,14130000,15653000,15472000,8564000,10839000,12657000,12435000,9472000,11520000,12332000,10594000,8791000,11093000,10679000,12980000,9122000,12776000,11595000,16002000,17433000,11876000,13184000,17459000,11415000,15096000,18059000,16179000,12602000,16447000,7248000,9911000,11412000,9064000,7305000,6901000,5369000,5294000,4223000,4861000,6902000,5596000,5806000,8580000,7145000,7110000,6623000,9684000,4639000,6017000,4421000,7814000,6527000,6605000],"dilutedShares":[38130000,40039000,40147000,40862000,41161000,40828000,40938000,41045000,41077000,40725000,40504000,40216000,40126000,39791000,39610000,39770000,39678000,39127000,38255000,39235000,39544000,39493000,38188000,38758000,38434000,38358000,38251000,38376000,38516000,38248000,39027000,39215000,39332000,39467000,39531000,38945000,39789000,39909000,39445000,39658000,39686000,39903000,40268000,40474000,40216000,40337000,40415000,41964000,45142000,45240000,45255000,45240000,45066000,45330000,45179000,45281000,45781000,45950000,46040000,46357000,46526000,45839000,46031000,46172000,46380000,46660000,46077000,45470000,44608000],"totalCosts":[402029000,399352000,461470000,466004000,517330000,514715000,577025000,513602000,564316000,1112807000,702582000,532019000,533077000,458096000,503860000,445189000,464199000,501979000,666521000,441283000,439934000,458722000,543114000,433250000,474779000,442588000,480070000,474016000,477551000,500449000,460177000,446765000,465454000,448521000,502580000,747669000,565327000,554286000,558527000,593753000,591479000,585035000,599520000,572045000,554981000,564164000,492555000,488634000,496344000,482786000,593107000,468512000,465409000,413972000,455110000,505011000,505970000,505882000,527903000,540642000,544422000,541529000,550134000,530938000,530348000,499842000,492998000,519405000,486836000],"revenueGrowth":[null,null,null,null,37.12187128396995,40.47747319753745,30.165281456641146,13.276717515066627,7.942693874385509,7.3047898460910865,3.515462621927057,1.4101697561252458,-5.431245213512059,-18.112435119526282,-18.544165783366562,-21.71016723812189,-16.742929170839517,-1.7005810781588804,0.03649669905509967,-0.17652211218762703,-2.356820656400682,-5.239852994302618,-5.17223595389723,0,0,0,0,11.380963679585276,8.9660182111293,7.9507505409688095,-0.14805175970091788,-4.018971442352138,-1.9379210329341312,-3.9679674228927597,11.107838608226928,27.14220506206133,16.460139698896015,22.43773459312539,6.584891135416204,1.2112558689505226,8.388434689105463,4.78419765018574,7.041891238135478,-2.6296178178126017,-19.753652149402324,-13.497759714575785,-16.42724262114029,-13.174970547195509,-3.9604076971078928,-9.854975341735406,-7.525368604055549,-8.51524518162956,-11.754922233210463,-13.572057854107921,-3.7365357252433395,4.05759355059947,25.281905705725173,33.244309271491716,23.461842046157045,22.001625496848078,12.56750512872642,9.752626735999659,6.183761194650472,0.6146406779773406,-0.37893900362684363,-5.4978211489905116,-6.7236776837928165,-3.3219083885227874,-7.228381520895377],"debtToCapital":[null,null,35.70345857217039,null,34.418650061390586,31.635421746769648,29.79983406084143,26.936141639526674,26.245303323240798,32.578863509390885,32.932061275924326,31.149704620500707,32.623947698434264,29.844306591890003,29.478113824352803,28.782218038925826,29.12608254900108,28.32818490369304,30.65570426775967,28.96060442705214,27.37925747453729,27.45515510391333,31.683668928745025,36.36639970529236,37.17342508462143,37.99357304671517,37.28239806298521,35.04760485853435,34.38363554951888,34.109824921119944,31.891365999354893,30.1820852155629,30.37478836097751,28.957960945440625,43.22104853646366,61.42102101904795,62.095627532791006,59.11035288769083,58.07047697711335,57.82041013880645,57.16271762929234,55.98558108904371,53.798166153867456,62.63123775701461,62.42896371253046,62.60711119866049,52.2899894333949,42.33514772401555,28.519157083560557,27.25924623587791,28.263130835342658,27.528675512824975,28.48708305432293,28.80257724074641,27.52453953026674,27.506302978867037,26.96299791864035,26.533475624964588,25.46255915998697,24.74045341199863,49.58169746962863,47.552590647664786,46.815873680973915,45.18346232768112,43.24485091053799,42.119184447810525,41.79867357458824,49.13960764747409,49.02150982349055],"netMargin":[3.6952444483115325,-0.7253439384069861,1.0806945134777475,5.074122377783985,4.461353793763517,4.818086258020992,4.280940550190282,4.8111465324087135,5.623112960298889,-84.00256678932021,-8.503183771559138,4.435134000419844,5.458956383603273,7.012417098656319,3.049671816331795,0.5742554788888491,2.5714730129102503,-1.4829734546137063,-29.498057403070714,1.2082928554480623,-3.0470825872802463,2.6920652229473,1.8100586566971766,1.2082928554480623,-3.0470825872802463,2.6920652229473,1.8100586566971766,2.027572901384674,3.8822745134730536,-1.9502465182624753,2.349948458079574,3.3176853883649646,2.8021276849499683,5.254475117463487,0.3231803854924688,-23.98895953861938,0.4534980969123897,3.3361187458260764,4.067327150946096,-0.3102952279294994,3.0621837782680377,2.697790460451516,2.3266065440981056,1.4511668323822096,-12.323928460696163,-4.694141255572175,4.09782217508288,2.4256410059009883,-6.767917419270472,-0.3838184286239421,-12.12139931677364,0.19060402119786002,-8.559513941308044,0.9782350425319584,4.7513214158133525,-2.3929577977348173,4.472803888591125,7.163695762270585,7.690241920533358,8.570997709804754,8.425646355339051,12.6667446568594,9.481222587719298,10.783808311276765,11.263083817186669,11.280980012894906,17.777793327117486,9.107434299518555,9.463814305154362],"ebit":[9323000,1967000,14636000,31194000,49695000,54679000,43781000,48807000,46903000,-498499000,-62183000,37638000,45461000,44995000,18240000,2591000,16428000,-6500000,-155233000,3057000,29556000,9402000,-48678000,13565000,-5661000,26001000,15486000,22328000,35430000,7219000,33171000,28260000,34978000,36960000,48222000,-140954000,22199000,39673000,28134000,19507000,42032000,37197000,26749000,27989000,-46002000,-26233000,31608000,28716000,-18657000,2754000,-107985000,6347000,-34564000,6624000,12574000,-10050000,36275000,58178000,51332000,67109000,69330000,88030000,75441000,87872000,89130000,96348000,91368000,73004000,85974000],"freeCashFlow":[null,9515000,38817000,49628000,39742000,32239000,70160000,24763000,34217000,49022000,84280000,41960000,26883000,33882000,51822000,-14170000,4249000,31250000,24072000,58197000,-10409000,36690000,4000000,-13427000,10002000,-9745000,42602000,25014000,6229000,20075000,null,54135000,17411000,9462000,60851000,-41881000,29451000,37320000,24913000,13509000,38043000,31978000,28561000,6292000,-9555000,37537000,29032000,38543000,63661000,11162000,6746000,2222000,9771000,10651000,-17891000,-5473000,35964000,28281000,39315000,34163000,44607000,58678000,70165000,67478000,90668000,113408000,111507000,78974000,81486000],"capexOutflow":[null,-10219000,-14883000,-16151000,-11565000,-17791000,-17315000,-11250000,-17462000,-17087000,-14277000,-12043000,-11504000,-10731000,-16265000,-14765000,-14130000,-15653000,-15472000,-8564000,-10839000,-12657000,-12435000,-9472000,-11520000,-12332000,-10594000,-8791000,-11093000,-10679000,-12980000,-9122000,-12776000,-11595000,-16002000,-17433000,-11876000,-13184000,-17459000,-11415000,-15096000,-18059000,-16179000,-12602000,-16447000,-7248000,-9911000,-11412000,-9064000,-7305000,-6901000,-5369000,-5294000,-4223000,-4861000,-6902000,-5596000,-5806000,-8580000,-7145000,-7110000,-6623000,-9684000,-4639000,-6017000,-4421000,-7814000,-6527000,-6605000],"grossMargin":[32.17151502847144,31.707227481768445,30.9949394219658,31.56284978789164,30.679364542187297,31.685292974299706,30.256920880742694,32.81549643332961,31.344004990194335,28.753888767047624,29.967298440255448,32.031523336365545,33.97192388714301,34.08244604345092,31.241938719940382,31.309883450716814,33.09752683154456,30.289954812499115,31.467014054698332,30.984496783407128,25.180805036415887,31.369801162018025,30.70190634265824,30.984496783407128,25.180805036415887,31.369801162018025,30.70190634265824,32.79868968427822,33.07934911427146,33.68767250852801,31.60356900061124,33.006624901589646,35.436966538258176,34.05362539471224,31.788240591456418,29.619364284173304,30.138251207564558,33.07207506518872,30.11528948426353,30.470275441930696,30.110686463938325,31.451109253547788,28.237237480963046,28.670070101852392,27.18183495096096,26.5189268841728,28.340667647960515,32.15018457428586,30.623482873325543,27.716044185325362,24.97482687686482,28.44838649278082,29.198947860758263,28.52777645772941,30.117799059233224,31.613891932764275,32.14870534311642,33.38308617406005,34.026193186444964,34.03458824543204,34.55437725446542,34.0553925343888,34.8984440267335,35.77676722923952,36.85437923663518,37.74683000214915,40.53759509636023,40.260007972987246,40.97338435464788],"operatingMargin":[2.8324003983100825,2.2054177951699243,3.2198530691682237,6.354006949035716,8.81465931303859,10.27384245821937,7.0301196472131195,8.885896705819322,7.851881365314557,-80.7810837374402,-9.35519870750237,6.931110489119026,7.953689954069827,9.119296595862025,3.7213257282620122,0.524427085195381,3.728107015087883,-1.3094082435402459,-29.358236267157693,1.2228425100616458,6.558257984626527,2.301460189807637,-9.399977439731854,3.020955979460364,-0.8428010390581359,5.737676986250021,3.2990363542606675,4.737635402640728,6.9144913298403194,1.2646515105778924,7.168664126218196,6.454672607581366,7.479496384287253,7.853361191748485,8.750562842244397,-23.129634844644702,3.509703186604994,6.99306331611747,4.857727870483303,3.3881895811095784,6.859127893335348,6.315555171232109,4.593217830526924,4.406640876314932,-8.906502038878008,-4.439228114864565,6.20804825985372,5.954878419628388,-1.4163935498107934,0.8549149910976304,-22.12969769601575,1.4345792721282642,-7.763000078725208,1.6366487668108158,2.6483932310996363,-2.101217505226255,6.4871458406490845,9.788291854800168,8.536435349539913,10.406965375297046,10.614068356787163,12.01260191530915,10.235549812030076,12.552561059769316,12.59359121631087,14.061121856866537,13.759824510152066,11.512618785584566,13.513187020120732],"currentRatio":[null,null,1.6372174007181135,null,1.6679707992288975,1.211019763227421,1.2536228177123743,1.2492172385436644,1.2834265613517997,1.7331728166349374,1.645423537658452,1.7689868568397478,1.6949659842096072,1.7604766560848384,1.756519953013974,1.7473347025514683,1.7779754601226994,1.7488609112709832,1.7568020184083057,1.6525948494224667,1.6656807592276006,1.64341757275936,1.5045349751667567,1.556984117518437,1.6380250815660684,1.6733796478561866,1.588491629933818,1.5471511897404202,1.628589584286171,1.7354795898351911,1.7733279102085482,1.7337319354290424,1.5827665926420451,1.6741674257715784,1.6734353060263931,1.461796717282542,1.5058850002602868,1.4097459588045693,1.3729606086651438,1.4041265817462059,1.4363674346424735,1.4125310581461081,1.4853505632336448,2.080255556188483,2.251745532086046,2.3046863415174577,1.6916961114677422,1.385393189249331,1.6387195862860031,1.6185184587517196,1.495837189634263,1.580098810131428,1.6394284351351938,1.6104652899622995,1.6639201559654373,1.6811995042446721,1.7323671238748393,1.816331009274649,1.9534022291879174,1.8970512711886387,3.1567564234557266,3.364585950129537,3.4374641515148645,1.93460372984076,2.043938753970725,2.1714476986430675,1.8003056626626242,2.65798905899704,2.746282068323807],"netDebt":[null,null,659871000,null,535970000,514836000,441464000,439833000,407286000,366738000,319416000,284314000,352200000,329776000,281089000,297189000,306338000,277328000,253945000,201798000,212720000,187525000,211598000,243226000,263500000,271249000,239147000,215543000,212771000,191318000,170958000,115807000,196479000,184646000,436986000,977837000,955998000,920708000,894295000,892651000,860537000,828206000,782578000,778755000,789244000,748698000,714003000,321939000,271903000,260938000,287649000,246798000,242869000,236534000,250519000,257081000,220880000,199476000,152778000,154794000,319133000,258443000,191187000,120617000,21100000,-85110000,227930000,860985000,830013000],"fcfMargin":[null,2.33006332678679,8.140756632964434,9.97301169761044,7.004982911451531,5.619967541240231,11.304132066290936,4.393009645355345,5.587352078131812,7.963870003492783,13.117979320660506,7.340284094884892,4.641882791725662,6.72177882526589,9.902261457766057,-3.166225733795717,0.8812153263856484,6.30687540237865,4.598052436746217,13.02686537764188,-2.210865931339752,7.814230461229149,0.8057238623179064,-3.005510961485945,2.1244193529887787,-2.0754885757611903,8.581361995616863,5.027030285978416,1.2141732160678642,3.960667562379281,null,11.334988860784938,3.4608672144898844,1.943925694457285,11.048230133484394,-6.897159353843165,5.026711498745498,6.262144230672425,4.243804552980697,2.1981008044570567,5.990674559120177,5.120789656574973,4.5451579689456905,1.0514442318457926,-1.8750220763980738,6.9489285132473375,5.528251551440807,7.4181925962423065,13.007649996322119,2.2922318353667426,1.3891033838031288,0.4674637252777538,2.2624235323537447,2.530770327424797,-3.8270255470158783,-1.1065104787937357,6.646829430572754,5.043226123986219,6.8116491935693455,5.661356020959761,7.323800751638977,9.53397610250511,11.448706401420218,11.113874472742365,14.9429511784706,19.49847410272942,19.505927505479683,13.45424561570883,14.47605444642229],"ebitda":[null,41372000,56561000,64471000,81488000,86792000,77802000,80338000,79671000,-465879000,-29636000,64865000,72505000,72580000,45855000,27348000,40702000,18218000,-129736000,28244000,54570000,34029000,-25366000,32920000,13776000,44999000,33689000,39002000,54237000,23301000,49926000,42638000,50068000,53492000,65437000,-109882000,53106000,70122000,58203000,47934000,70673000,65820000,55458000,52020000,-21803000,-2157000,56592000,50526000,2452000,24087000,-88084000,23184000,-18150000,23985000,28725000,4413000,50180000,71823000,65082000,79853000,82849000,102746000,90739000,99940000,101244000,108387000,104664000,91540000,104600000],"returnOnAssets":[null,null,null,null,2.008360554629143,2.999077461565696,3.7415064375551967,3.742127285666361,4.154272002991406,-17.086592500327626,-21.21200088397717,-20.691343004873495,-20.5585838462878,1.757234123561761,5.213395308257194,4.150093058162079,3.2244653805164467,1.146815872853763,-7.392284700318634,-7.324656878480624,-8.633838633502334,-7.7369643586264525,0.6976939997105325,0.7055019188728441,0.6951115204947694,0.7149928841909479,0.7387976269666379,1.0205553562704164,2.99759934279469,1.70068086831891,1.950200222397715,2.2115747289014616,1.8213166891511714,3.8097447493138947,3.110676071768462,-4.725728791516153,-5.229384990087486,-5.497431297398679,-4.209853007202984,1.6384239855052725,2.2915452865057784,2.210016633065472,1.8434316884349922,2.066339063783401,-0.792201306077682,-2.278887637188298,-2.1808648349233395,-1.8012855610641503,-0.8855920317441677,-0.031956218876931966,-3.2496716033972874,-3.476281016585561,-4.036377268418922,-3.832010176495696,-0.40789057869999756,-0.9237666447240919,1.6101584712358012,3.0963550959955413,3.890661036649238,6.2657174906363675,6.488351735160339,7.6702654358885,7.954408982472389,8.183497432320799,7.813879799204019,7.278905238904526,8.446718936974019,7.726951807869867,7.193403657353145],"returnOnEquity":[null,null,null,null,4.11166147694634,5.818123692976064,7.359906597959219,6.858239469862719,7.982540670343101,-34.87978858565838,-43.21985400420967,-40.553366290475715,-40.2592572749908,3.7362254941570665,11.276590204910564,8.739596479095331,6.841909119345252,2.357296162008755,-15.823763399658647,-15.645066562787102,-18.295331918081114,-16.478114338248556,1.630308984573918,1.7061465956467559,1.6915333273293107,1.760299131444138,1.9190990315952,2.719334296192791,8.015474560431201,4.536220647307949,4.991139431415428,5.568337370672227,4.524674431365329,9.248385384502583,7.8706854809630595,-14.811293268239991,-16.21512489107827,-16.148884821070325,-12.892289306868959,6.196289381985948,8.575635586551341,7.9040975466814265,6.38571651020319,7.8030750376753,-2.923713171230384,-8.319111123083209,-7.062997231105219,-5.358951892309226,-2.4314122045772284,-0.08702658016084396,-8.195026605722953,-7.72052227648759,-8.295290257173194,-7.838587759425014,-0.8338206283213705,-1.8878614974620889,3.276393985233619,6.2949097289447185,7.683194562635479,12.4429481754465,15.07058626000069,17.16284961603584,17.434727778569734,17.472288624645824,18.643818984738083,16.711565634525755,19.116885063105947,18.42176628818044,16.743635164127312]}},"filings":[{"accn":"0000780571-17-000003","filed":"2017-03-01","form":"10-K"},{"accn":"0000780571-16-000059","filed":"2016-06-30","form":"10-K"},{"accn":"0000780571-16-000064","filed":"2016-08-12","form":"10-Q"},{"accn":"0000780571-16-000072","filed":"2016-11-03","form":"10-Q"},{"accn":"0000780571-18-000013","filed":"2018-03-01","form":"10-K"},{"accn":"0000780571-17-000010","filed":"2017-05-04","form":"10-Q"},{"accn":"0000780571-17-000019","filed":"2017-08-03","form":"10-Q"},{"accn":"0000780571-17-000028","filed":"2017-11-02","form":"10-Q"},{"accn":"0000780571-19-000007","filed":"2019-02-28","form":"10-K"},{"accn":"0000780571-18-000024","filed":"2018-05-15","form":"10-Q"},{"accn":"0000780571-18-000041","filed":"2018-08-07","form":"10-Q"},{"accn":"0000780571-18-000048","filed":"2018-11-06","form":"10-Q"},{"accn":"0000780571-20-000004","filed":"2020-02-27","form":"10-K"},{"accn":"0000780571-19-000013","filed":"2019-05-08","form":"10-Q"},{"accn":"0000780571-19-000023","filed":"2019-08-06","form":"10-Q"},{"accn":"0000780571-19-000027","filed":"2019-11-05","form":"10-Q"},{"accn":"0000780571-22-000004","filed":"2022-02-28","form":"10-K"},{"accn":"0000780571-20-000011","filed":"2020-05-05","form":"10-Q"},{"accn":"0000780571-20-000021","filed":"2020-08-04","form":"10-Q"},{"accn":"0000780571-20-000025","filed":"2020-11-02","form":"10-Q"},{"accn":"0000780571-21-000014","filed":"2021-05-03","form":"10-Q"},{"accn":"0000780571-21-000024","filed":"2021-08-05","form":"10-Q"},{"accn":"0000780571-21-000032","filed":"2021-11-04","form":"10-Q"},{"accn":"0000780571-23-000010","filed":"2023-02-27","form":"10-K"},{"accn":"0000780571-22-000010","filed":"2022-05-02","form":"10-Q"},{"accn":"0000780571-22-000020","filed":"2022-08-04","form":"10-Q"},{"accn":"0000780571-22-000024","filed":"2022-11-03","form":"10-Q"},{"accn":"0000780571-24-000006","filed":"2024-02-26","form":"10-K"},{"accn":"0000780571-23-000016","filed":"2023-05-04","form":"10-Q"},{"accn":"0000780571-23-000028","filed":"2023-08-03","form":"10-Q"},{"accn":"0000780571-23-000034","filed":"2023-11-02","form":"10-Q"},{"accn":"0000780571-25-000007","filed":"2025-02-25","form":"10-K"},{"accn":"0000780571-24-000010","filed":"2024-05-02","form":"10-Q"},{"accn":"0000780571-24-000043","filed":"2024-08-01","form":"10-Q"},{"accn":"0000780571-24-000048","filed":"2024-10-31","form":"10-Q"},{"accn":"0000780571-26-000033","filed":"2026-02-17","form":"10-K"},{"accn":"0000780571-25-000015","filed":"2025-05-01","form":"10-Q"},{"accn":"0000780571-25-000036","filed":"2025-07-31","form":"10-Q"},{"accn":"0000780571-25-000074","filed":"2025-10-30","form":"10-Q"},{"accn":"0000780571-26-000178","filed":"2026-07-28","form":"10-Q"},{"accn":"0000780571-26-000110","filed":"2026-04-28","form":"10-Q"},{"accn":"0001193125-11-045950","filed":"2011-02-25","form":"10-K"},{"accn":"0001193125-10-175491","filed":"2010-08-04","form":"10-Q"},{"accn":"0001193125-10-244339","filed":"2010-11-02","form":"10-Q"},{"accn":"0000780571-12-000041","filed":"2012-05-25","form":"8-K"},{"accn":"0001193125-11-124213","filed":"2011-05-04","form":"10-Q"},{"accn":"0000780571-11-000004","filed":"2011-08-02","form":"10-Q"},{"accn":"0000780571-11-000017","filed":"2011-11-01","form":"10-Q"},{"accn":"0000780571-13-000004","filed":"2013-02-22","form":"10-K"},{"accn":"0000780571-12-000029","filed":"2012-05-04","form":"10-Q"},{"accn":"0000780571-12-000046","filed":"2012-08-06","form":"10-Q"},{"accn":"0000780571-12-000056","filed":"2012-11-06","form":"10-Q"},{"accn":"0000780571-14-000014","filed":"2014-02-26","form":"10-K"},{"accn":"0000780571-13-000017","filed":"2013-05-03","form":"10-Q"},{"accn":"0000780571-13-000024","filed":"2013-08-06","form":"10-Q"},{"accn":"0000780571-13-000028","filed":"2013-11-05","form":"10-Q"},{"accn":"0000780571-15-000010","filed":"2015-02-20","form":"10-K"},{"accn":"0000780571-16-000066","filed":"2016-09-02","form":"10-Q"},{"accn":"0000780571-21-000009","filed":"2021-02-24","form":"10-K"},{"accn":"0000780571-12-000006","filed":"2012-02-17","form":"10-K"},{"accn":"0000780571-14-000018","filed":"2014-05-01","form":"10-Q"},{"accn":"0000780571-14-000027","filed":"2014-08-06","form":"10-Q"},{"accn":"0000780571-14-000036","filed":"2014-11-05","form":"10-Q"},{"accn":"0000780571-15-000030","filed":"2015-08-06","form":"10-Q"},{"accn":"0000780571-15-000035","filed":"2015-11-05","form":"10-Q"}],"provenance":{"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2013-12-31","value":124805000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2013-12-31","value":124805000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2014-03-31","value":146327000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2014-06-30","value":114780000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2014-09-30","value":122475000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2014-12-31","value":112371000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2014-12-31","value":112371000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2015-03-31","value":118084000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2015-06-30","value":109458000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2015-09-30","value":109458000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2015-12-31","value":131018000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2015-12-31","value":131018000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2016-03-31","value":132615000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2016-06-30","value":132014000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2016-09-30","value":151380000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2016-12-31","value":133565000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2016-12-31","value":133565000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2017-03-31","value":187928000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2017-06-30","value":127880000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2017-09-30","value":137584000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2017-12-31","value":176274000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2017-12-31","value":176274000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2018-03-31","value":143951000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2018-06-30","value":162882000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2018-09-30","value":109044000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2018-12-31","value":122328000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2018-12-31","value":122328000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2019-03-31","value":110828000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2019-06-30","value":135736000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2019-09-30","value":140938000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2019-12-31","value":149904000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2019-12-31","value":149904000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2020-03-31","value":554520000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2020-06-30","value":544823000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2020-09-30","value":586167000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2020-12-31","value":206933000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2020-12-31","value":206933000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2021-03-31","value":574592000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2021-06-30","value":207131000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2021-09-30","value":188691000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2021-12-31","value":162579000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2021-12-31","value":162579000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2022-03-31","value":203997000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2022-06-30","value":208500000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2022-09-30","value":215413000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2022-12-31","value":202007000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2022-12-31","value":202007000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2023-03-31","value":196013000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2023-06-30","value":232787000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2023-09-30","value":254771000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2023-12-31","value":302049000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2023-12-31","value":302049000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2024-03-31","value":300606000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2024-06-30","value":920639000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2024-09-30","value":982507000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2024-12-31","value":1051237000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2024-12-31","value":1051237000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2025-03-31","value":1123267000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2025-06-30","value":1224257000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2025-09-30","value":1331944000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2025-12-31","value":1020397000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2025-12-31","value":1020397000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2026-03-31","value":712850000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2026-06-30","value":745229000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2009-12-31","value":725916000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2009-12-31","value":725916000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2010-06-30","value":791694000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2010-09-30","value":853029000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2010-12-31","value":882217000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2010-12-31","value":882217000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2011-03-31","value":891715000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2011-06-30","value":958839000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2011-09-30","value":880353000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2011-12-31","value":840354000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2011-12-31","value":840354000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2012-03-31","value":900432000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2012-06-30","value":844349000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2012-09-30","value":817421000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2012-12-31","value":820950000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2012-12-31","value":820950000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2013-03-31","value":784410000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2013-06-30","value":811468000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2013-09-30","value":816788000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2013-12-31","value":799366000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2013-12-31","value":799366000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2014-03-31","value":836408000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2014-06-30","value":844745000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2014-09-30","value":820869000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2014-12-31","value":782462000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2014-12-31","value":782462000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2015-03-31","value":783272000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2015-06-30","value":835419000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2015-09-30","value":828840000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2015-12-31","value":758940000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2015-12-31","value":758940000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2016-03-31","value":801053000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2016-06-30","value":804748000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2016-09-30","value":831680000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2016-12-31","value":732466000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2016-12-31","value":732466000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2017-03-31","value":805823000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2017-06-30","value":798960000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2017-09-30","value":834395000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2017-12-31","value":849742000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2017-12-31","value":849742000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2018-03-31","value":932638000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2018-06-30","value":896750000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2018-09-30","value":868185000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2018-12-31","value":896141000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2018-12-31","value":896141000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2019-03-31","value":934977000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2019-06-30","value":962596000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2019-09-30","value":967023000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2019-12-31","value":997251000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2019-12-31","value":997251000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2020-03-31","value":1387726000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2020-06-30","value":1354828000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2020-09-30","value":1352171000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2020-12-31","value":930262000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2020-12-31","value":930262000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2021-03-31","value":1260101000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2021-06-30","value":842900000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2021-09-30","value":802387000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2021-12-31","value":749929000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2021-12-31","value":749929000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2022-03-31","value":792527000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2022-06-30","value":756088000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2022-09-30","value":808642000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2022-12-31","value":829584000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2022-12-31","value":829584000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2023-03-31","value":902056000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2023-06-30","value":969987000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2023-09-30","value":1009742000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2023-12-31","value":1049438000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2023-12-31","value":1049438000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2024-03-31","value":1097097000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2024-06-30","value":1689455000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2024-09-30","value":1754534000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2024-12-31","value":1815892000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2024-12-31","value":1815892000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2025-03-31","value":1902528000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2025-06-30","value":1988873000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2025-09-30","value":2144031000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2025-12-31","value":1822318000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2025-12-31","value":1822318000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2026-03-31","value":1524681000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2026-06-30","value":1549521000},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2009-12-31","value":2854621000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2009-12-31","value":2854621000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2010-06-30","value":2626620000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2010-09-30","value":2779288000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2010-12-31","value":2745797000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2010-12-31","value":2745797000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2011-03-31","value":2849716000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2011-06-30","value":2946679000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2011-09-30","value":2241678000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2011-12-31","value":2064282000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2011-12-31","value":2064282000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2012-03-31","value":2098479000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2012-06-30","value":2060913000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2012-09-30","value":2047335000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2012-12-31","value":2089441000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2012-12-31","value":2089441000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2013-03-31","value":2021525000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2013-06-30","value":2049908000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2013-09-30","value":2065095000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2013-12-31","value":1882511000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2013-12-31","value":1882511000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2014-03-31","value":1909881000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2014-06-30","value":1904903000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2014-09-30","value":1831472000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2014-12-31","value":1751747000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2014-12-31","value":1751747000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2015-03-31","value":1684156000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2015-06-30","value":1742857000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2015-09-30","value":1714857000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2015-12-31","value":1680316000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2015-12-31","value":1680316000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2016-03-31","value":1719677000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2016-06-30","value":1702033000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2016-09-30","value":1708125000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2016-12-31","value":1577811000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2016-12-31","value":1577811000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2017-03-31","value":1673923000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2017-06-30","value":1779624000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2017-09-30","value":1817938000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2017-12-31","value":2106147000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2017-12-31","value":2106147000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2018-03-31","value":2736529000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2018-06-30","value":2643573000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2018-09-30","value":2596742000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2018-12-31","value":2608982000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2018-12-31","value":2608982000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2019-03-31","value":2696619000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2019-06-30","value":2706354000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2019-09-30","value":2675888000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2019-12-31","value":2707841000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2019-12-31","value":2707841000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2020-03-31","value":3071747000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2020-06-30","value":3012142000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2020-09-30","value":3015924000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2020-12-31","value":2607023000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2020-12-31","value":2607023000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2021-03-31","value":2927968000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2021-06-30","value":2488585000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2021-09-30","value":2422767000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2021-12-31","value":2393790000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2021-12-31","value":2393790000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2022-03-31","value":2419816000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2022-06-30","value":2307597000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2022-09-30","value":2316782000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2022-12-31","value":2378078000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2022-12-31","value":2378078000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2023-03-31","value":2445915000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2023-06-30","value":2498638000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2023-09-30","value":2511411000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2023-12-31","value":2604263000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2023-12-31","value":2604263000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2024-03-31","value":2676563000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2024-06-30","value":3283940000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2024-09-30","value":3365413000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2024-12-31","value":3407623000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2024-12-31","value":3407623000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2025-03-31","value":3503142000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2025-06-30","value":3623768000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2025-09-30","value":3710761000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2025-12-31","value":3720707000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2025-12-31","value":3720707000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2026-03-31","value":3978204000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2026-06-30","value":3993544000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2009-12-31","value":443384000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2009-12-31","value":443384000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2010-06-30","value":474645000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2010-09-30","value":704389000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2010-12-31","value":703734000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2010-12-31","value":703734000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2011-03-31","value":713819000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2011-06-30","value":747093000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2011-09-30","value":507943000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2011-12-31","value":510722000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2011-12-31","value":510722000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2012-03-31","value":509010000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2012-06-30","value":498151000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2012-09-30","value":464318000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2012-12-31","value":467373000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2012-12-31","value":467373000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2013-03-31","value":448918000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2013-06-30","value":456400000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2013-09-30","value":467040000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2013-12-31","value":455012000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2013-12-31","value":455012000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2014-03-31","value":506118000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2014-06-30","value":507147000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2014-09-30","value":499489000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2014-12-31","value":520069000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2014-12-31","value":520069000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2015-03-31","value":503070000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2015-06-30","value":510016000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2015-09-30","value":495309000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2015-12-31","value":477774000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2015-12-31","value":477774000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2016-03-31","value":517760000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2016-06-30","value":494138000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2016-09-30","value":479222000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2016-12-31","value":413046000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2016-12-31","value":413046000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2017-03-31","value":464791000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2017-06-30","value":504787000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2017-09-30","value":498394000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2017-12-31","value":507783000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2017-12-31","value":507783000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2018-03-31","value":638008000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2018-06-30","value":595497000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2018-09-30","value":615845000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2018-12-31","value":652707000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2018-12-31","value":652707000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2019-03-31","value":665878000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2019-06-30","value":670160000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2019-09-30","value":684603000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2019-12-31","value":671391000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2019-12-31","value":671391000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2020-03-31","value":667094000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2020-06-30","value":601679000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2020-09-30","value":586705000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2020-12-31","value":549899000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2020-12-31","value":549899000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2021-03-31","value":909562000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2021-06-30","value":514365000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2021-09-30","value":495754000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2021-12-31","value":501344000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2021-12-31","value":501344000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2022-03-31","value":501568000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2022-06-30","value":461190000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2022-09-30","value":502117000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2022-12-31","value":498572000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2022-12-31","value":498572000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2023-03-31","value":536555000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2023-06-30","value":559920000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2023-09-30","value":555924000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2023-12-31","value":537236000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2023-12-31","value":537236000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2024-03-31","value":578317000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2024-06-30","value":535187000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2024-09-30","value":521471000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2024-12-31","value":528265000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2024-12-31","value":528265000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2025-03-31","value":983420000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2025-06-30","value":973059000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2025-09-30","value":987374000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2025-12-31","value":1012227000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2025-12-31","value":1012227000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2026-03-31","value":573622000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2026-06-30","value":564225000},"totalLiabilities@2009Q4":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2009-12-31","value":1454107000},"totalLiabilities@FY2009":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2009-12-31","value":1454107000},"totalLiabilities@2010Q2":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2010-06-30","value":1343635000},"totalLiabilities@2010Q3":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2010-09-30","value":1346644000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2010-12-31","value":1306589000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2010-12-31","value":1306589000},"totalLiabilities@2011Q1":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2011-03-31","value":1294798000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2011-06-30","value":1329209000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2011-09-30","value":1214697000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2011-12-31","value":1142737000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2011-12-31","value":1142737000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2012-03-31","value":1128704000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2012-06-30","value":1121232000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2012-09-30","value":1057093000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2012-12-31","value":1079928000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2012-12-31","value":1079928000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2013-03-31","value":1034871000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2013-06-30","value":1052235000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2013-09-30","value":1054655000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2013-12-31","value":1009540000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2013-12-31","value":1009540000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2014-03-31","value":1055942000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2014-06-30","value":1036242000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2014-09-30","value":1012358000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2014-12-31","value":1053205000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2014-12-31","value":1053205000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2015-03-31","value":1051939000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2015-06-30","value":1112523000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2015-09-30","value":1093534000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2015-12-31","value":1057613000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2015-12-31","value":1057613000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2016-03-31","value":1074449000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2016-06-30","value":1044059000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2016-09-30","value":1046133000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2016-12-31","value":927458000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2016-12-31","value":927458000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2017-03-31","value":971316000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2017-06-30","value":1036127000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2017-09-30","value":1027417000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2017-12-31","value":1300515000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2017-12-31","value":1300515000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2018-03-31","value":2031926000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2018-06-30","value":1960587000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2018-09-30","value":1884410000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2018-12-31","value":1874934000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2018-12-31","value":1874934000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2019-03-31","value":1964588000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2019-06-30","value":1959755000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2019-09-30","value":1913972000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2019-12-31","value":1907026000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2019-12-31","value":1907026000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2020-03-31","value":2276252000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2020-06-30","value":2209273000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2020-09-30","value":2218659000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2020-12-31","value":1766750000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2020-12-31","value":1766750000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2021-03-31","value":1706800000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2021-06-30","value":1287927000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2021-09-30","value":1222941000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2021-12-31","value":1251031000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2021-12-31","value":1251031000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2022-03-31","value":1233064000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2022-06-30","value":1174497000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2022-09-30","value":1199609000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2022-12-31","value":1186522000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2022-12-31","value":1186522000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2023-03-31","value":1251772000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2023-06-30","value":1269751000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2023-09-30","value":1253681000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2023-12-31","value":1272832000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2023-12-31","value":1272832000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2024-03-31","value":1291253000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2024-06-30","value":2023249000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2024-09-30","value":1996726000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2024-12-31","value":1996195000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2024-12-31","value":1996195000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2025-03-31","value":1994063000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2025-06-30","value":1989344000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2025-09-30","value":1997343000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2025-12-31","value":1982511000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2025-12-31","value":1982511000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2026-03-31","value":2349256000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2026-06-30","value":2355417000},"#0":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2011-12-31","value":437502000},"#1":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2011-12-31","value":15000000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1"}],"rule":"component-sum","value":452502000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2013-03-31","value":101561000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2013-06-30","value":103662000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2013-09-30","value":122047000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":0,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1947616000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":2,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":446746000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2013186000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":2013186000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":477592000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":477592000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":503082000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":503082000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":486747000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":486747000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":550776000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":550776000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2018197000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":2018197000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":607221000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":607221000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":585890000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":585890000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":595962000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":595962000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":587044000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":587044000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2376117000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":2376117000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":614576000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":614576000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":635037000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":635037000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":624474000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":624474000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":628383000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":628383000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2502470000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":2502470000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":598415000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":598415000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":57,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":470811000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":509594000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":509594000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":540184000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":540184000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2173350000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1648193000},"#23":{"kind":"computed","op":"sum","terms":[{"ref":"#21"},{"ref":"#22","weight":-1}],"rule":"quarter-from-ytd","value":525157000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":525157000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":2173350000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":519574000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":519574000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":489412000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":489412000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":486949000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":486949000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1981572000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1495935000},"#29":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#28","weight":-1}],"rule":"quarter-from-ytd","value":485637000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":485637000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":3,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":469528000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":1981572000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":475331000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":475331000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":431882000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":431882000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":420860000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":420860000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1795564000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1328073000},"#35":{"kind":"computed","op":"sum","terms":[{"ref":"#33"},{"ref":"#34","weight":-1}],"rule":"quarter-from-ytd","value":467491000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":467491000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":1795564000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":494618000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":494618000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":541070000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":541070000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":560772000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":560772000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":39,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":606761000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":606761000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2173633000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1596460000},"#42":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41","weight":-1}],"rule":"quarter-from-ytd","value":577173000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":577173000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":2173633000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":603442000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":603442000},"#44":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":609069000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":609069000},"#45":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":615462000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":615462000},"#46":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2440837000},"#47":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1827973000},"#48":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":612864000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":612864000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":2440837000},"#49":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":607151000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":607151000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":0,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":496448000},"#50":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":581625000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":581625000},"#51":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2367194000},"#52":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1795537000},"#53":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":571657000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"}],"rule":"component-sum","value":571657000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":2367194000},"#54":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":586982000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#54"}],"rule":"component-sum","value":586982000},"#55":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":39,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":562902000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#55"}],"rule":"component-sum","value":562902000},"revenue@2009Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":42,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":413748000},"revenue@2009Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":408358000},"#56":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1687447000},"#57":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":1210624000},"revenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":476823000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1687447000},"revenue@2010Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":497623000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":46,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":567339000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":47,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":573651000},"#58":{"kind":"filed","concept":"SalesRevenueNet","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2259271000},"#59":{"kind":"filed","concept":"SalesRevenueNet","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1638613000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":620658000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2259271000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":563691000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":50,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":612401000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":51,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":615555000},"#60":{"kind":"filed","concept":"SalesRevenueNet","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2434124000},"#61":{"kind":"filed","concept":"SalesRevenueNet","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1791647000},"revenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":642477000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2434124000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":571640000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":52,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":579140000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":52,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":504063000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":52,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":523335000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2178178000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":56,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":447536000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":56,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":482175000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":56,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":495491000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":56,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":523526000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1938025000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":0,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":446746000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":0,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":470811000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":0,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":469528000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":1,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":496448000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1883533000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":497590000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":513024000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":506859000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":495713000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":307413000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":61,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":322587000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":62,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":345407000},"#62":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1323257000},"#63":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":62,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":975407000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":347850000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1323257000},"costOfRevenue@2009Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":280639000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":278879000},"#64":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1147484000},"#65":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":818452000},"costOfRevenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":329032000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1147484000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":340559000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":393283000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":391888000},"#66":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1558596000},"#67":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1125730000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":432866000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1558596000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":378713000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":420450000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":438559000},"#68":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1687666000},"#69":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1237722000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":449944000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1687666000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":388535000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":382395000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":332266000},"#70":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1463031000},"#71":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1103196000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":359835000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1463031000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":319606000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":321627000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":337053000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":56,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":159588000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":56,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":150084000},"#72":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1333566000},"#73":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":978286000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":355280000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1333566000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":308324000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":352257000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":322238000},"#74":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1326848000},"#75":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":982819000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":344029000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1326848000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":334387000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":343319000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":336110000},"#76":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1350654000},"#77":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1013816000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77","weight":-1}],"rule":"quarter-from-ytd","value":336838000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1350654000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":319955000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":324805000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":320992000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":56,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":164738000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":614768000},"#78":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1341446000},"#79":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":965752000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":375694000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1341446000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":427366000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":409313000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":398865000},"#80":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1645798000},"#81":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1235544000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":410254000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1645798000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":427313000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":443823000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":428070000},"#82":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1750151000},"#83":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1299206000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#83","weight":-1}],"rule":"quarter-from-ytd","value":450945000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1750151000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":426849000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":371077000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":396933000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":138422000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":118554000},"#84":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1571183000},"#85":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1194859000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":376324000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1571183000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":352530000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":339537000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":351986000},"#86":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1408403000},"#87":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1044053000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":364350000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1408403000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":340107000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":305777000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":300798000},"#88":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1273375000},"#89":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":946682000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89","weight":-1}],"rule":"quarter-from-ytd","value":326693000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1273375000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":338250000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":367123000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":373569000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":147290000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":152419000},"#90":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1459725000},"#91":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1078942000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":380783000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1459725000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":398063000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":398609000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":405864000},"#92":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1601520000},"#93":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1202536000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":398984000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1601520000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":389932000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":383143000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":362080000},"#94":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1475076000},"#95":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1135155000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#95","weight":-1}],"rule":"quarter-from-ytd","value":339921000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1475076000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":350663000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":332262000},"grossProfit@2009Q2":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":133109000},"grossProfit@2009Q3":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":129479000},"#96":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":539963000},"#97":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":392172000},"grossProfit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":147791000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":539963000},"grossProfit@2010Q1":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":157064000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":46,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":174056000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":181763000},"#98":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":700675000},"#99":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":512883000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":187792000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":700675000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":184978000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":191951000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":176996000},"#100":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":746458000},"#101":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":553925000},"grossProfit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101","weight":-1}],"rule":"quarter-from-ytd","value":192533000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":746458000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":183105000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":196745000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":171797000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":163500000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":715147000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":56,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":140123000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":614050000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":138422000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":57,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":118554000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":147290000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":152419000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":556685000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":163203000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":169705000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":170749000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":156663000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":662532000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":157637000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":178277000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":165755000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":175082000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":676751000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":179855000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":176577000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":197097000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":176790000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":730319000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":187263000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":191214000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":196404000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":177438000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":752319000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":171566000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":138517000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":143251000},"#102":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":602167000},"#103":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":453334000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103","weight":-1}],"rule":"quarter-from-ytd","value":148833000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":602167000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":167044000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":149875000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":134963000},"#104":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":573169000},"#105":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":451882000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":121287000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":573169000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":135224000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":126105000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":120062000},"#106":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":522189000},"#107":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":381391000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":140798000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":522189000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":156368000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":173947000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":187203000},"#108":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":713908000},"#109":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":517518000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":196390000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":713908000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":205379000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":210460000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":209598000},"#110":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":839317000},"#111":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":625437000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111","weight":-1}],"rule":"quarter-from-ytd","value":213880000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":839317000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":217219000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":223618000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":219545000},"#112":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":892118000},"#113":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":660382000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113","weight":-1}],"rule":"quarter-from-ytd","value":231736000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":892118000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":236319000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":230640000},"operatingExpenses@2009Q2":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":121390000},"operatingExpenses@2009Q3":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":120473000},"#114":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":494936000},"#115":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":362498000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":132438000},"operatingExpenses@FY2009":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":494936000},"operatingExpenses@2010Q1":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":125445000},"operatingExpenses@2010Q2":{"kind":"filed","concept":"OperatingExpenses","filing":46,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":124047000},"operatingExpenses@2010Q3":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":122827000},"#116":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":516478000},"#117":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":372319000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":144159000},"operatingExpenses@FY2010":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":516478000},"operatingExpenses@2011Q1":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":134889000},"operatingExpenses@2011Q2":{"kind":"filed","concept":"OperatingExpenses","filing":50,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":143866000},"operatingExpenses@2011Q3":{"kind":"filed","concept":"OperatingExpenses","filing":51,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":674248000},"#118":{"kind":"filed","concept":"OperatingExpenses","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1205641000},"#119":{"kind":"filed","concept":"OperatingExpenses","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":953003000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":252638000},"operatingExpenses@FY2011":{"kind":"filed","concept":"OperatingExpenses","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1205641000},"operatingExpenses@2012Q1":{"kind":"filed","concept":"OperatingExpenses","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":143484000},"operatingExpenses@2012Q2":{"kind":"filed","concept":"OperatingExpenses","filing":54,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":150682000},"operatingExpenses@2012Q3":{"kind":"filed","concept":"OperatingExpenses","filing":55,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":125830000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":313068000},"#120":{"kind":"filed","concept":"OperatingExpenses","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":564021000},"#121":{"kind":"filed","concept":"OperatingExpenses","filing":55,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":419996000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121","weight":-1}],"rule":"quarter-from-ytd","value":144025000},"operatingExpenses@FY2012":{"kind":"filed","concept":"OperatingExpenses","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":564021000},"operatingExpenses@2013Q1":{"kind":"filed","concept":"OperatingExpenses","filing":60,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":137776000},"operatingExpenses@2013Q2":{"kind":"filed","concept":"OperatingExpenses","filing":61,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":141612000},"operatingExpenses@2013Q3":{"kind":"filed","concept":"OperatingExpenses","filing":62,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":156572000},"#122":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":754631000},"#123":{"kind":"filed","concept":"OperatingExpenses","filing":62,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":435960000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":318671000},"operatingExpenses@FY2013":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":754631000},"operatingExpenses@2014Q1":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":147360000},"operatingExpenses@2014Q2":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":129810000},"operatingExpenses@2014Q3":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":134493000},"#124":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":613570000},"#125":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":411663000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125","weight":-1}],"rule":"quarter-from-ytd","value":201907000},"operatingExpenses@FY2014":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":613570000},"operatingExpenses@2015Q1":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":124926000},"operatingExpenses@2015Q2":{"kind":"filed","concept":"OperatingExpenses","filing":57,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":122522000},"operatingExpenses@2015Q3":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":120350000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":67577000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":76066000},"#126":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":503839000},"#127":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":367798000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127","weight":-1}],"rule":"quarter-from-ytd","value":136041000},"operatingExpenses@FY2015":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":503839000},"operatingExpenses@2016Q1":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":139629000},"operatingExpenses@2016Q2":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":134232000},"operatingExpenses@2016Q3":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":164339000},"#128":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":561539000},"#129":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":438200000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129","weight":-1}],"rule":"quarter-from-ytd","value":123339000},"operatingExpenses@FY2016":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":561539000},"operatingExpenses@2017Q1":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":126810000},"operatingExpenses@2017Q2":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":140649000},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":127529000},"#130":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":521874000},"#131":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":394988000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":126886000},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":521874000},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":320303000},"operatingExpenses@2018Q2":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":156014000},"operatingExpenses@2018Q3":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":155421000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-47275000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":124445000},"#132":{"kind":"filed","concept":"OperatingExpenses","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":780011000},"#133":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":631738000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133","weight":-1}],"rule":"quarter-from-ytd","value":148273000},"operatingExpenses@FY2018":{"kind":"filed","concept":"OperatingExpenses","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":780011000},"operatingExpenses@2019Q1":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":166440000},"operatingExpenses@2019Q2":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":147656000},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":156965000},"#134":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":619636000},"#135":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":471061000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135","weight":-1}],"rule":"quarter-from-ytd","value":148575000},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":619636000},"operatingExpenses@2020Q1":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":145196000},"operatingExpenses@2020Q2":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":183904000},"operatingExpenses@2020Q3":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":167231000},"#136":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":612562000},"#137":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":496331000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":116231000},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":612562000},"operatingExpenses@2021Q1":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":136104000},"operatingExpenses@2021Q2":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":156807000},"operatingExpenses@2021Q3":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":130800000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-501766000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":73032000},"#138":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":652468000},"#139":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":423711000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":228757000},"operatingExpenses@FY2021":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":652468000},"operatingExpenses@2022Q1":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":128405000},"operatingExpenses@2022Q2":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":159632000},"operatingExpenses@2022Q3":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":113174000},"#140":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":529628000},"#141":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":401211000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":128417000},"operatingExpenses@FY2022":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":529628000},"operatingExpenses@2023Q1":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":166761000},"operatingExpenses@2023Q2":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":138847000},"operatingExpenses@2023Q3":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":132313000},"#142":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":585041000},"#143":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":437921000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":147120000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":585041000},"operatingExpenses@2024Q1":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":142579000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":145813000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":135665000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-37043000},"pretaxIncome@2009Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":-18108000},"#144":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":575207000},"#145":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":424057000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145","weight":-1}],"rule":"quarter-from-ytd","value":151150000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":575207000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":141006000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":147205000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":137762000},"#146":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":579050000},"#147":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":425973000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147","weight":-1}],"rule":"quarter-from-ytd","value":153077000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":579050000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":168742000},"operatingExpenses@2026Q2":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":154574000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":11719000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":9006000},"#148":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":45027000},"#149":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":29674000},"operatingIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":15353000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":45027000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":31619000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":50009000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":58936000},"#150":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":184197000},"#151":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":140564000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":43633000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":184197000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":50089000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":48085000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":-497252000},"#152":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-459183000},"#153":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":-399078000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":-60105000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-459183000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":39621000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":46063000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":45967000},"#154":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":151126000},"#155":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":131651000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":19475000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":151126000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":2347000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":61,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":17976000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-6488000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-12107000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":34298000},"#156":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-139863000},"#157":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":13835000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157","weight":-1}],"rule":"quarter-from-ytd","value":-153698000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-139863000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":5463000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":30877000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":10806000},"#158":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":480000},"#159":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":47146000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":-46666000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":480000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":13496000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-3968000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":26940000},"#160":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":52846000},"#161":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":36468000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":16378000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":52846000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":23574000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":35473000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":6410000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":55733000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":55,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":42444000},"#162":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":100993000},"#163":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":65457000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":35536000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":100993000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":30827000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":37628000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":38226000},"#164":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":154877000},"#165":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":106681000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":48196000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":154877000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-140448000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":20563000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":41676000},"#166":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-49692000},"#167":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-78209000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":28517000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-49692000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":20823000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":43558000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":39439000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":67195000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":80206000},"#168":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":132683000},"#169":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":103820000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":28863000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":132683000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":26370000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-45387000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-23980000},"#170":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-10395000},"#171":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-42997000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":32602000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-10395000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":30940000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-6932000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":4163000},"#172":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-79299000},"#173":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":28171000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173","weight":-1}],"rule":"quarter-from-ytd","value":-107470000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-79299000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":6819000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-33527000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":6888000},"pretaxIncome@2009Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":-7076000},"#174":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-7439000},"#175":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-19820000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175","weight":-1}],"rule":"quarter-from-ytd","value":12381000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-7439000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-10393000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":35100000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":54890000},"#176":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":128867000},"#177":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":79597000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177","weight":-1}],"rule":"quarter-from-ytd","value":49270000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":128867000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":62800000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":64647000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":73933000},"#178":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":264110000},"#179":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":201380000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":62730000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":264110000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":76213000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":76413000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":81783000},"#180":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":313068000},"#181":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":234409000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181","weight":-1}],"rule":"quarter-from-ytd","value":78659000},"#182":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-56639000},"#183":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-78017000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":21378000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-56639000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":18241000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-32661000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":126000},"#184":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-123810000},"#185":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-14294000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185","weight":-1}],"rule":"quarter-from-ytd","value":-109516000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-123810000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":4755000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-36224000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":4945000},"#186":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-15743000},"#187":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-26524000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187","weight":-1}],"rule":"quarter-from-ytd","value":10781000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-15743000},"#188":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":127386000},"#189":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":77924000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189","weight":-1}],"rule":"quarter-from-ytd","value":49462000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":127386000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":65216000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":67040000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":82425000},"#190":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":284531000},"#191":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":214681000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":69850000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":284531000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":82279000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":83482000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":90701000},"#192":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":342267000},"#193":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":256462000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193","weight":-1}],"rule":"quarter-from-ytd","value":85805000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":342267000},"#194":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-47275000},"#195":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":-44919000},"pretaxIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195","weight":-1}],"rule":"quarter-from-ytd","value":-2356000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":16271000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":35730000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":41351000},"#196":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":124445000},"#197":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":93352000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":31093000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":36693000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":35483000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":-509295000},"#198":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-501766000},"#199":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":-437119000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199","weight":-1}],"rule":"quarter-from-ytd","value":-64647000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":35201000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":42855000},"#200":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":136219000},"#201":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":55,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":120500000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201","weight":-1}],"rule":"quarter-from-ytd","value":15719000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":136219000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":60,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":253000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":61,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":14092000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":62,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-9347000},"#202":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-153400000},"#203":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":62,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":4998000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":-158398000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-153400000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":147000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":26644000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":6387000},"#204":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-18265000},"#205":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":33178000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205","weight":-1}],"rule":"quarter-from-ytd","value":-51443000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-18265000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":10883000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":57,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-9516000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":23202000},"#206":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":37102000},"#207":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":24569000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207","weight":-1}],"rule":"quarter-from-ytd","value":12533000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":37102000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":19410000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":32695000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":4528000},"#208":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":84627000},"#209":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":56633000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#209","weight":-1}],"rule":"quarter-from-ytd","value":27994000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":84627000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":25061000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":31567000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":5809000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":33494000},"#210":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":134575000},"#211":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":90122000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#211","weight":-1}],"rule":"quarter-from-ytd","value":44453000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":134575000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-156458000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":14,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":7554000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":25502000},"#212":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-109151000},"#213":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-123402000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#213","weight":-1}],"rule":"quarter-from-ytd","value":14251000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-109151000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":5972000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":28536000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":24329000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":39,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":5768000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2437000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":2606000},"#214":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":73032000},"#215":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":58837000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":14195000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":16712000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-57686000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":6724000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":8349000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1893000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2290000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":38,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":5605000},"#216":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":15379000},"#217":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":9788000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#217","weight":-1}],"rule":"quarter-from-ytd","value":5591000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":15379000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":5593000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":39,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":5648000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":38,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":5647000},"#218":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":22451000},"#219":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":16888000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":5563000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":22451000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":2551000},"#220":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":10115000},"#221":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":7594000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221","weight":-1}],"rule":"quarter-from-ytd","value":2521000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":10115000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":16399000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":20075000},"#222":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":70311000},"#223":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":53319000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223","weight":-1}],"rule":"quarter-from-ytd","value":16992000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":70311000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":14923000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":13965000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":13328000},"#224":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":54904000},"#225":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":42216000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225","weight":-1}],"rule":"quarter-from-ytd","value":12688000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":54904000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":12114000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":11420000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":10796000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":12289000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2918000},"#226":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":36794000},"#227":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":34330000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":2464000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":36794000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":2338000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":61,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":2336000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":2847000},"#228":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":10686000},"#229":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":7521000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229","weight":-1}],"rule":"quarter-from-ytd","value":3165000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":10686000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2910000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":2912000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":3015000},"#230":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":11602000},"#231":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":8837000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231","weight":-1}],"rule":"quarter-from-ytd","value":2765000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":11602000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2682000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":3855000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":2799000},"#232":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":12289000},"#233":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":9336000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#233","weight":-1}],"rule":"quarter-from-ytd","value":2953000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":2735000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":2691000},"#234":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":13521000},"#235":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":8344000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235","weight":-1}],"rule":"quarter-from-ytd","value":5177000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":13521000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":3199000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":3411000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":3466000},"#236":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":13845000},"#237":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":10076000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237","weight":-1}],"rule":"quarter-from-ytd","value":3769000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":13845000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":15504000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":14645000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":14171000},"#238":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":58203000},"#239":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":44320000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239","weight":-1}],"rule":"quarter-from-ytd","value":13883000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":58203000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":13535000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":13496000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":12868000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2057000},"#240":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":52453000},"#241":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":39899000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241","weight":-1}],"rule":"quarter-from-ytd","value":12554000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":52453000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":11277000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":11684000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":10810000},"#242":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":44001000},"#243":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":33771000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243","weight":-1}],"rule":"quarter-from-ytd","value":10230000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":44001000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":10475000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":14004000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":2628000},"#244":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":28638000},"#245":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":27107000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245","weight":-1}],"rule":"quarter-from-ytd","value":1531000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":28638000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1592000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1660000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1679000},"#246":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":6724000},"#247":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4931000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247","weight":-1}],"rule":"quarter-from-ytd","value":1793000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1977000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2445000},"#248":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":8349000},"#249":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":6479000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249","weight":-1}],"rule":"quarter-from-ytd","value":1870000},"netIncome@2009Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":15289000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":-2962000},"#250":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-2249000},"#251":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":-7402000},"netIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251","weight":-1}],"rule":"quarter-from-ytd","value":5153000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-2249000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":25250000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":25311000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":27639000},"#252":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":104770000},"#253":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":78200000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253","weight":-1}],"rule":"quarter-from-ytd","value":26570000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":104770000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":27120000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":34436000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":-517082000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":10089000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":19917000},"#254":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-510157000},"#255":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":-455526000},"netIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255","weight":-1}],"rule":"quarter-from-ytd","value":-54631000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-510157000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":25353000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":31615000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":35347000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":15960000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":108275000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":2570000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":12399000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-7348000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":-154430000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-153153000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":5398000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-14346000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":12640000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":8986000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-23670000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":5398000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-14346000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":12640000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":8986000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":12678000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-9885000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":11649000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":31770000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":15845000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":14097000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":25576000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":1780000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":57298000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-145666000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2657000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":19882000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":23877000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-99250000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-1907000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":19446000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":16847000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":14620000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":49006000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":8684000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-62802000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-25357000},"#256":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-57955000},"#257":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-79475000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#257","weight":-1}],"rule":"quarter-from-ytd","value":21520000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-57955000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":12603000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-33123000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-1869000},"#258":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-81255000},"#259":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-22389000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":-58866000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-81255000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":906000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-36967000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":4117000},"#260":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-9732000},"#261":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-31944000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":22212000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-9732000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-11836000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":24201000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":40172000},"#262":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":96923000},"#263":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":52537000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":44386000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":96923000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":51721000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":51318000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":77959000},"#264":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":239105000},"#265":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":180998000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265","weight":-1}],"rule":"quarter-from-ytd","value":58107000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":239105000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":65474000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":68340000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":65613000},"#266":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":301055000},"#267":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":199427000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267","weight":-1}],"rule":"quarter-from-ytd","value":101628000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":301055000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":53459000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":53272000},"dilutedEps@2009Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2009-04-01","end":"2009-06-30","value":0.4},"dilutedEps@2009Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2009-07-01","end":"2009-09-30","value":-0.07},"#268":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":-0.06},"#269":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":38539000},"#270":{"kind":"computed","op":"product","terms":[{"ref":"#268"},{"ref":"#269"}],"value":-2312340},"#271":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2009-01-01","end":"2009-09-30","value":-0.19},"#272":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2009-01-01","end":"2009-09-30","value":38003000},"#273":{"kind":"computed","op":"product","terms":[{"ref":"#271"},{"ref":"#272"}],"value":-7220570},"#274":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#273","weight":-1}],"value":4908230},"#275":{"kind":"computed","op":"sum","terms":[{"ref":"#269","weight":4},{"ref":"#272","weight":-3}],"rule":"unaverage-quarter","value":40147000},"dilutedEps@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#274"},{"ref":"#275"}],"rule":"per-share-quarter","value":0.12225645751861908},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":-0.06},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":0.62},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.61},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.68},"#276":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":2.56},"#277":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":40947000},"#278":{"kind":"computed","op":"product","terms":[{"ref":"#276"},{"ref":"#277"}],"value":104824320},"#279":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2010-01-01","end":"2010-09-30","value":1.91},"#280":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2010-01-01","end":"2010-09-30","value":40950000},"#281":{"kind":"computed","op":"product","terms":[{"ref":"#279"},{"ref":"#280"}],"value":78214500},"#282":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#281","weight":-1}],"value":26609820},"#283":{"kind":"computed","op":"sum","terms":[{"ref":"#277","weight":4},{"ref":"#280","weight":-3}],"rule":"unaverage-quarter","value":40938000},"dilutedEps@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#282"},{"ref":"#283"}],"rule":"per-share-quarter","value":0.6500029312619082},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":2.56},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":0.66},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.84},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":-12.7},"#284":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":-12.56},"#285":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":40612000},"#286":{"kind":"computed","op":"product","terms":[{"ref":"#284"},{"ref":"#285"}],"value":-510086720},"#287":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2011-01-01","end":"2011-09-30","value":-11.21},"#288":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":40648000},"#289":{"kind":"computed","op":"product","terms":[{"ref":"#287"},{"ref":"#288"}],"value":-455664080.00000006},"#290":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#289","weight":-1}],"value":-54422639.99999994},"#291":{"kind":"computed","op":"sum","terms":[{"ref":"#285","weight":4},{"ref":"#288","weight":-3}],"rule":"unaverage-quarter","value":40504000},"dilutedEps@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#290"},{"ref":"#291"}],"rule":"per-share-quarter","value":-1.343636184080583},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":-12.56},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.63},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.79},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.89},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":0.4},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":2.71},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.06},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.31},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":-0.19},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":-3.93},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":-3.9},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.14},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":-0.37},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.33},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":0.23},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":-0.6},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.14},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":-0.37},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.33},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":0.23},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":0.33},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.26},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.52},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":-0.26},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.3},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":0.82},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.4},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.36},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.65},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":0.05},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":1.45},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":-3.74},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.07},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.5},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0.6},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":58,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":-2.53},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":-0.05},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.49},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.42},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":0.36},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":1.23},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.21},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":-1.56},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":-0.63},"#292":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-1.44},"#293":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":40253000},"#294":{"kind":"computed","op":"product","terms":[{"ref":"#292"},{"ref":"#293"}],"value":-57964320},"#295":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":-1.98},"#296":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":40199000},"#297":{"kind":"computed","op":"product","terms":[{"ref":"#295"},{"ref":"#296"}],"value":-79594020},"#298":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#297","weight":-1}],"value":21629700},"#299":{"kind":"computed","op":"sum","terms":[{"ref":"#293","weight":4},{"ref":"#296","weight":-3}],"rule":"unaverage-quarter","value":40415000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#298"},{"ref":"#299"}],"rule":"per-share-quarter","value":0.5351899047383397},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-1.44},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0.3},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":-0.73},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":-0.04},"#300":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-1.83},"#301":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":44301000},"#302":{"kind":"computed","op":"product","terms":[{"ref":"#300"},{"ref":"#301"}],"value":-81070830},"#303":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":-0.51},"#304":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":43983000},"#305":{"kind":"computed","op":"product","terms":[{"ref":"#303"},{"ref":"#304"}],"value":-22431330},"#306":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#305","weight":-1}],"value":-58639500},"#307":{"kind":"computed","op":"sum","terms":[{"ref":"#301","weight":4},{"ref":"#304","weight":-3}],"rule":"unaverage-quarter","value":45255000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#306"},{"ref":"#307"}],"rule":"per-share-quarter","value":-1.2957573748757043},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-1.83},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":0.02},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":-0.82},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":0.09},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":6.5},"#308":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-0.22},"#309":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":45101000},"#310":{"kind":"computed","op":"product","terms":[{"ref":"#308"},{"ref":"#309"}],"value":-9922220},"#311":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":-0.71},"#312":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":45075000},"#313":{"kind":"computed","op":"product","terms":[{"ref":"#311"},{"ref":"#312"}],"value":-32003250},"#314":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#313","weight":-1}],"value":22081030},"#315":{"kind":"computed","op":"sum","terms":[{"ref":"#309","weight":4},{"ref":"#312","weight":-3}],"rule":"unaverage-quarter","value":45179000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#314"},{"ref":"#315"}],"rule":"per-share-quarter","value":0.4887454348259147},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-0.22},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":-0.26},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.53},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.87},"#316":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":2.11},"#317":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":45836000},"#318":{"kind":"computed","op":"product","terms":[{"ref":"#316"},{"ref":"#317"}],"value":96713960},"#319":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":1.15},"#320":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":45768000},"#321":{"kind":"computed","op":"product","terms":[{"ref":"#319"},{"ref":"#320"}],"value":52633199.99999999},"#322":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#321","weight":-1}],"value":44080760.00000001},"#323":{"kind":"computed","op":"sum","terms":[{"ref":"#317","weight":4},{"ref":"#320","weight":-3}],"rule":"unaverage-quarter","value":46040000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#322"},{"ref":"#323"}],"rule":"per-share-quarter","value":0.9574448305821027},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":2.11},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":1.12},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":1.1},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":1.7},"#324":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":5.18},"#325":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":46187000},"#326":{"kind":"computed","op":"product","terms":[{"ref":"#324"},{"ref":"#325"}],"value":239248660},"#327":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":3.91},"#328":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":46239000},"#329":{"kind":"computed","op":"product","terms":[{"ref":"#327"},{"ref":"#328"}],"value":180794490},"#330":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#329","weight":-1}],"value":58454170},"#331":{"kind":"computed","op":"sum","terms":[{"ref":"#325","weight":4},{"ref":"#328","weight":-3}],"rule":"unaverage-quarter","value":46031000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#330"},{"ref":"#331"}],"rule":"per-share-quarter","value":1.2698870326519085},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":5.18},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":1.42},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":1.47},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":1.41},"#332":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":6.5},"#333":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":46323000},"#334":{"kind":"computed","op":"product","terms":[{"ref":"#332"},{"ref":"#333"}],"value":301099500},"#335":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":4.3},"#336":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":46405000},"#337":{"kind":"computed","op":"product","terms":[{"ref":"#335"},{"ref":"#336"}],"value":199541500},"#338":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#337","weight":-1}],"value":101558000},"#339":{"kind":"computed","op":"sum","terms":[{"ref":"#333","weight":4},{"ref":"#336","weight":-3}],"rule":"unaverage-quarter","value":46077000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#338"},{"ref":"#339"}],"rule":"per-share-quarter","value":2.2040931484254616},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":1.18},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":1.19},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2011-03-31","value":133412000},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2009-06-30","value":276128000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2009-09-30","value":124721000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2009-12-31","value":121893000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2009-12-31","value":121893000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2010-03-31","value":123418000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2010-06-30","value":137371000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2010-09-30","value":148114000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2010-12-31","value":169477000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2010-12-31","value":169477000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2011-06-30","value":168284000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2011-09-30","value":129514000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2011-12-31","value":133086000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2011-12-31","value":133086000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2012-03-31","value":154438000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2012-06-30","value":102800000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2012-09-30","value":91474000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2012-12-31","value":136411000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2012-12-31","value":136411000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1"}],"rule":"component-sum","value":452502000},"#340":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2009-12-31","value":770893000},"#341":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2009-12-31","value":10871000},"totalDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341"}],"rule":"component-sum","value":781764000},"totalDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341"}],"rule":"component-sum","value":781764000},"#342":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2010-06-30","value":663159000},"#343":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2010-06-30","value":10182000},"totalDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343"}],"rule":"component-sum","value":673341000},"#344":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2010-09-30","value":436704000},"#345":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2010-09-30","value":226246000},"totalDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345"}],"rule":"component-sum","value":662950000},"#346":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2010-12-31","value":382220000},"#347":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2010-12-31","value":228721000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347"}],"rule":"component-sum","value":610941000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347"}],"rule":"component-sum","value":610941000},"#348":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2011-03-31","value":341563000},"#349":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2011-03-31","value":231682000},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349"}],"rule":"component-sum","value":573245000},"#350":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2011-06-30","value":341121000},"#351":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2011-06-30","value":234449000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351"}],"rule":"component-sum","value":575570000},"#352":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2011-09-30","value":481252000},"#353":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2011-09-30","value":15000000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353"}],"rule":"component-sum","value":496252000},"#354":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2012-03-31","value":423752000},"#355":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2012-03-31","value":15000000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355"}],"rule":"component-sum","value":438752000},"#356":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2012-06-30","value":440000000},"#357":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2012-06-30","value":15000000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357"}],"rule":"component-sum","value":455000000},"#358":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2012-09-30","value":404375000},"#359":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2012-09-30","value":16875000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359"}],"rule":"component-sum","value":421250000},"#360":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2012-12-31","value":398750000},"#361":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2012-12-31","value":18750000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361"}],"rule":"component-sum","value":417500000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361"}],"rule":"component-sum","value":417500000},"#362":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2013-03-31","value":378125000},"#363":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2013-03-31","value":20625000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363"}],"rule":"component-sum","value":398750000},"#364":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2013-06-30","value":387500000},"#365":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2013-06-30","value":22500000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365"}],"rule":"component-sum","value":410000000},"#366":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2013-09-30","value":375000000},"#367":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2013-09-30","value":24375000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367"}],"rule":"component-sum","value":399375000},"#368":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2013-12-31","value":352500000},"#369":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2013-12-31","value":26250000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369"}],"rule":"component-sum","value":378750000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369"}],"rule":"component-sum","value":378750000},"#370":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2014-03-31","value":320000000},"#371":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2014-03-31","value":28125000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371"}],"rule":"component-sum","value":348125000},"#372":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2014-06-30","value":297500000},"#373":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2014-06-30","value":30000000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373"}],"rule":"component-sum","value":327500000},"#374":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2014-09-30","value":280000000},"#375":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2014-09-30","value":30000000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375"}],"rule":"component-sum","value":310000000},"#376":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2014-12-31","value":293969000},"#377":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2014-12-31","value":30000000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377"}],"rule":"component-sum","value":323969000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377"}],"rule":"component-sum","value":323969000},"#378":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2015-03-31","value":331310000},"#379":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2015-03-31","value":30000000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379"}],"rule":"component-sum","value":361310000},"#380":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2015-06-30","value":361708000},"#381":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2015-06-30","value":11250000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381"}],"rule":"component-sum","value":372958000},"#382":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2015-09-30","value":369457000},"#383":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2015-09-30","value":11250000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383"}],"rule":"component-sum","value":380707000},"#384":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2015-12-31","value":358915000},"#385":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2015-12-31","value":11250000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#385"}],"rule":"component-sum","value":370165000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#385"}],"rule":"component-sum","value":370165000},"#386":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2016-03-31","value":336908000},"#387":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2016-03-31","value":11250000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#387"}],"rule":"component-sum","value":348158000},"#388":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2016-06-30","value":333535000},"#389":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2016-06-30","value":11250000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389"}],"rule":"component-sum","value":344785000},"#390":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2016-09-30","value":330042000},"#391":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2016-09-30","value":12656000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391"}],"rule":"component-sum","value":342698000},"#392":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2016-12-31","value":290460000},"#393":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2016-12-31","value":14063000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#393"}],"rule":"component-sum","value":304523000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#393"}],"rule":"component-sum","value":304523000},"#394":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2017-03-31","value":288266000},"#395":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2017-03-31","value":15469000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#395"}],"rule":"component-sum","value":303735000},"#396":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2017-06-30","value":307484000},"#397":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2017-06-30","value":16875000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397"}],"rule":"component-sum","value":324359000},"#398":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2017-09-30","value":303949000},"#399":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2017-09-30","value":18281000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#399"}],"rule":"component-sum","value":322230000},"#400":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2017-12-31","value":593572000},"#401":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2017-12-31","value":19688000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401"}],"rule":"component-sum","value":613260000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401"}],"rule":"component-sum","value":613260000},"#402":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2018-03-31","value":1105538000},"#403":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2018-03-31","value":16250000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403"}],"rule":"component-sum","value":1121788000},"#404":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2018-06-30","value":1098567000},"#405":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2018-06-30","value":20313000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#405"}],"rule":"component-sum","value":1118880000},"#406":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2018-09-30","value":1005377000},"#407":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2018-09-30","value":24375000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#407"}],"rule":"component-sum","value":1029752000},"#408":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2018-12-31","value":988185000},"#409":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2018-12-31","value":28438000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#409"}],"rule":"component-sum","value":1016623000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#409"}],"rule":"component-sum","value":1016623000},"#410":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2019-03-31","value":980979000},"#411":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2019-03-31","value":22500000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#411"}],"rule":"component-sum","value":1003479000},"#412":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2019-06-30","value":969710000},"#413":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2019-06-30","value":26563000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#413"}],"rule":"component-sum","value":996273000},"#414":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2019-09-30","value":930394000},"#415":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2019-09-30","value":38750000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#415"}],"rule":"component-sum","value":969144000},"#416":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2019-12-31","value":932482000},"#417":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2019-12-31","value":0},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#417"}],"rule":"component-sum","value":932482000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#417"}],"rule":"component-sum","value":932482000},"#418":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2020-03-31","value":1326556000},"#419":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2020-03-31","value":6719000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#419"}],"rule":"component-sum","value":1333275000},"#420":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2020-06-30","value":1320004000},"#421":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2020-06-30","value":14063000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#421"}],"rule":"component-sum","value":1334067000},"#422":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2020-09-30","value":1313459000},"#423":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2020-09-30","value":21406000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#423"}],"rule":"component-sum","value":1334865000},"#424":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2020-12-31","value":902577000},"#425":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2020-12-31","value":18359000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#425"}],"rule":"component-sum","value":920936000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#425"}],"rule":"component-sum","value":920936000},"#426":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2021-03-31","value":496531000},"#427":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2021-03-31","value":400000000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#427"}],"rule":"component-sum","value":896531000},"#428":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2021-06-30","value":479034000},"#429":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2021-06-30","value":0},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#429"}],"rule":"component-sum","value":479034000},"#430":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2021-09-30","value":449629000},"#431":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2021-09-30","value":0},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#431"}],"rule":"component-sum","value":449629000},"#432":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2021-12-31","value":450228000},"#433":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2021-12-31","value":0},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#433"}],"rule":"component-sum","value":450228000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#433"}],"rule":"component-sum","value":450228000},"#434":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2022-03-31","value":450795000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#434"}],"rule":"component-sum","value":450795000},"#435":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2022-06-30","value":451369000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#435"}],"rule":"component-sum","value":451369000},"#436":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2022-09-30","value":451947000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#436"}],"rule":"component-sum","value":451947000},"#437":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2022-12-31","value":452526000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#437"}],"rule":"component-sum","value":452526000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2011-12-31","value":921545000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#437"}],"rule":"component-sum","value":452526000},"#438":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2023-03-31","value":453094000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#438"}],"rule":"component-sum","value":453094000},"#439":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2023-06-30","value":453667000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#439"}],"rule":"component-sum","value":453667000},"#440":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2023-09-30","value":454247000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#440"}],"rule":"component-sum","value":454247000},"#441":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2023-12-31","value":454827000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#441"}],"rule":"component-sum","value":454827000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#441"}],"rule":"component-sum","value":454827000},"#442":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2024-03-31","value":455400000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#442"}],"rule":"component-sum","value":455400000},"#443":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2024-06-30","value":1239772000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#443"}],"rule":"component-sum","value":1239772000},"#444":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2024-09-30","value":1240950000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#444"}],"rule":"component-sum","value":1240950000},"#445":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2024-12-31","value":1242424000},"#446":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2024-12-31","value":0},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":1242424000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":1242424000},"#447":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2025-03-31","value":786137000},"#448":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2025-03-31","value":457747000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#448"}],"rule":"component-sum","value":1243884000},"#449":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2025-06-30","value":787023000},"#450":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2025-06-30","value":458334000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450"}],"rule":"component-sum","value":1245357000},"#451":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2025-09-30","value":787906000},"#452":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2025-09-30","value":458928000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#452"}],"rule":"component-sum","value":1246834000},"#453":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2025-12-31","value":788805000},"#454":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2025-12-31","value":459522000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454"}],"rule":"component-sum","value":1248327000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454"}],"rule":"component-sum","value":1248327000},"#455":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2026-03-31","value":1573835000},"#456":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2026-03-31","value":0},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#456"}],"rule":"component-sum","value":1573835000},"#457":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2026-06-30","value":1575242000},"#458":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2026-06-30","value":0},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#458"}],"rule":"component-sum","value":1575242000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2009-12-31","value":1407839000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2009-12-31","value":1407839000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2010-12-31","value":1439208000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2010-12-31","value":1439208000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2011-12-31","value":921545000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2012-03-31","value":969775000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2012-06-30","value":939681000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2012-09-30","value":990242000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2012-12-31","value":998805000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2012-12-31","value":998805000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2013-03-31","value":986654000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2013-06-30","value":997673000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2013-09-30","value":1010440000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2013-12-31","value":856746000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2013-12-31","value":856746000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2014-03-31","value":853939000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2014-06-30","value":868661000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2014-09-30","value":819114000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2014-12-31","value":698542000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2014-12-31","value":698542000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2015-03-31","value":632217000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2015-06-30","value":630334000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2015-09-30","value":621323000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2015-12-31","value":622703000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2015-12-31","value":622703000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2016-03-31","value":645228000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2016-06-30","value":657974000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2016-09-30","value":661992000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2016-12-31","value":650353000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2016-12-31","value":650353000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2017-03-31","value":702607000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2017-06-30","value":743497000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2017-09-30","value":790521000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2017-12-31","value":805632000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2017-12-31","value":805632000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2018-03-31","value":704603000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2018-06-30","value":682986000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2018-09-30","value":712332000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2018-12-31","value":734048000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2018-12-31","value":734048000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2019-03-31","value":732031000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2019-06-30","value":746599000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2019-09-30","value":761916000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2019-12-31","value":800815000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2019-12-31","value":800815000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2020-03-31","value":795495000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2020-06-30","value":802869000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2020-09-30","value":797265000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2020-12-31","value":840273000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2020-12-31","value":840273000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2021-03-31","value":1221168000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2021-06-30","value":1200658000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2021-09-30","value":1199826000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2021-12-31","value":1142759000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2021-12-31","value":1142759000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2022-03-31","value":1186752000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2022-06-30","value":1133100000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2022-09-30","value":1117173000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2022-12-31","value":1191556000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2022-12-31","value":1191556000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2023-03-31","value":1194143000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2023-06-30","value":1228887000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2023-09-30","value":1257730000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2023-12-31","value":1331431000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2023-12-31","value":1331431000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2024-03-31","value":1385310000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2024-06-30","value":1260691000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2024-09-30","value":1368687000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2024-12-31","value":1411428000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2024-12-31","value":1411428000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2025-03-31","value":1509079000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2025-06-30","value":1634424000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2025-09-30","value":1713418000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2025-12-31","value":1738196000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2025-12-31","value":1738196000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2026-03-31","value":1628948000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2026-06-30","value":1638127000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2010-06-30","value":1282985000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2010-09-30","value":1432644000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2011-03-31","value":1554918000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2011-06-30","value":1617470000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2011-09-30","value":1026981000},"#459":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":87087000},"#460":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":67353000},"operatingCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#460","weight":-1}],"rule":"quarter-from-ytd","value":19734000},"#461":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":140787000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#459","weight":-1}],"rule":"quarter-from-ytd","value":53700000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":140787000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":65779000},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2012-12-31","value":39277000},"#462":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":117086000},"#463":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":65779000},"operatingCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#463","weight":-1}],"rule":"quarter-from-ytd","value":51307000},"#464":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":167116000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#462","weight":-1}],"rule":"quarter-from-ytd","value":50030000},"#465":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":254591000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#464","weight":-1}],"rule":"quarter-from-ytd","value":87475000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":254591000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":36013000},"#466":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":87692000},"#467":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":36013000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#467","weight":-1}],"rule":"quarter-from-ytd","value":51679000},"#468":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":153801000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":66109000},"#469":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":252358000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#468","weight":-1}],"rule":"quarter-from-ytd","value":98557000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":252358000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":54003000},"#470":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":92390000},"#471":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":54003000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#471","weight":-1}],"rule":"quarter-from-ytd","value":38387000},"#472":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":137003000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#470","weight":-1}],"rule":"quarter-from-ytd","value":44613000},"#473":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":205090000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#472","weight":-1}],"rule":"quarter-from-ytd","value":68087000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":205090000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":595000},"#474":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":18974000},"#475":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":595000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#475","weight":-1}],"rule":"quarter-from-ytd","value":18379000},"#476":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":20154000},"#477":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":17567000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#477","weight":-1}],"rule":"quarter-from-ytd","value":2587000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":33805000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":7591000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":85501000},"#478":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":51127000},"#479":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":33805000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":17322000},"#480":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":81881000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#478","weight":-1}],"rule":"quarter-from-ytd","value":30754000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":63257000},"#481":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":93444000},"#482":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":63257000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":30187000},"#483":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":114501000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#481","weight":-1}],"rule":"quarter-from-ytd","value":21057000},"#484":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":191354000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#483","weight":-1}],"rule":"quarter-from-ytd","value":76853000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":191354000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-24448000},"#485":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":16879000},"#486":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-24448000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":41327000},"#487":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":67383000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#485","weight":-1}],"rule":"quarter-from-ytd","value":50504000},"#488":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":109755000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#487","weight":-1}],"rule":"quarter-from-ytd","value":42372000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":109755000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":24924000},"#489":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":78063000},"#490":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":24924000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490","weight":-1}],"rule":"quarter-from-ytd","value":53139000},"#491":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":128100000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#489","weight":-1}],"rule":"quarter-from-ytd","value":50037000},"#492":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":172840000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#491","weight":-1}],"rule":"quarter-from-ytd","value":44740000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":172840000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":18894000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":41308000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":31531000},"#493":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":25786000},"#494":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":18894000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":6892000},"#495":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":70571000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#493","weight":-1}],"rule":"quarter-from-ytd","value":44785000},"#496":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":109514000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#495","weight":-1}],"rule":"quarter-from-ytd","value":38943000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":109514000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":49955000},"#497":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":122680000},"#498":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":49955000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":72725000},"#499":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":141147000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#497","weight":-1}],"rule":"quarter-from-ytd","value":18467000},"#500":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":154794000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":13647000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":154794000},"#501":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":22656000},"#502":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":7591000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":15065000},"#503":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":37530000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":14874000},"#504":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":24500000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#503","weight":-1}],"rule":"quarter-from-ytd","value":-13030000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":24500000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1429000},"#505":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":42989000},"#506":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1429000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":41560000},"#507":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":77076000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":34087000},"#508":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":124971000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":47895000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":124971000},"#509":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":93025000},"#510":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":41308000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":51717000},"#511":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":158326000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#509","weight":-1}],"rule":"quarter-from-ytd","value":65301000},"#512":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":238175000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":79849000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":238175000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":72117000},"#513":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":168802000},"#514":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":72117000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":96685000},"#515":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":286631000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#513","weight":-1}],"rule":"quarter-from-ytd","value":117829000},"#516":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":405952000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#515","weight":-1}],"rule":"quarter-from-ytd","value":119321000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":405952000},"#517":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":173592000},"#518":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":85501000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":88091000},"#519":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":62,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":65877000},"#520":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":61,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":18974000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#520","weight":-1}],"rule":"quarter-from-ytd","value":46903000},"#521":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":105421000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#519","weight":-1}],"rule":"quarter-from-ytd","value":39544000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":105421000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":66761000},"#522":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":67191000},"#523":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":66761000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#523","weight":-1}],"rule":"quarter-from-ytd","value":430000},"#524":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":116538000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":49347000},"#525":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":62822000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#525"}],"rule":"component-sum","value":62822000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":32768000},"#526":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":0,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":132973000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":16435000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":0,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":132973000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":2,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-3955000},"#527":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":17567000},"#528":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":2,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-3955000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#528","weight":-1}],"rule":"quarter-from-ytd","value":21522000},"#529":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":73350000},"#530":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":20154000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#530","weight":-1}],"rule":"quarter-from-ytd","value":53196000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":73350000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":115842000},"#531":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":38023000},"#532":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":27804000},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":10219000},"capex@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#533"}],"rule":"component-sum","value":10219000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":32620000},"#534":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":52906000},"#535":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#531","weight":-1}],"rule":"quarter-from-ytd","value":14883000},"capex@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#535"}],"rule":"component-sum","value":14883000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#534"}],"rule":"component-sum","value":52906000},"#536":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":16151000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#536"}],"rule":"component-sum","value":16151000},"#537":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":27716000},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#536","weight":-1}],"rule":"quarter-from-ytd","value":11565000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#538"}],"rule":"component-sum","value":11565000},"#539":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":45507000},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":17791000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#540"}],"rule":"component-sum","value":17791000},"#541":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#539","weight":-1}],"rule":"quarter-from-ytd","value":17315000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#541"}],"rule":"component-sum","value":17315000},"#542":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":11250000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#542"}],"rule":"component-sum","value":11250000},"#543":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":28712000},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#542","weight":-1}],"rule":"quarter-from-ytd","value":17462000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#544"}],"rule":"component-sum","value":17462000},"#545":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":45799000},"#546":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":17087000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#546"}],"rule":"component-sum","value":17087000},"#547":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":60076000},"#548":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#545","weight":-1}],"rule":"quarter-from-ytd","value":14277000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#548"}],"rule":"component-sum","value":14277000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#547"}],"rule":"component-sum","value":60076000},"#549":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":12043000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#549"}],"rule":"component-sum","value":12043000},"#550":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":43918000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#550"}],"rule":"component-sum","value":43918000},"dilutedShares@2009Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2009-04-01","end":"2009-06-30","value":38130000},"#551":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":23547000},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":11504000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#552"}],"rule":"component-sum","value":11504000},"#553":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":34278000},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#551","weight":-1}],"rule":"quarter-from-ytd","value":10731000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#554"}],"rule":"component-sum","value":10731000},"#555":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":50543000},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#553","weight":-1}],"rule":"quarter-from-ytd","value":16265000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#556"}],"rule":"component-sum","value":16265000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#555"}],"rule":"component-sum","value":50543000},"#557":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":14765000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#557"}],"rule":"component-sum","value":14765000},"#558":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":28895000},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#557","weight":-1}],"rule":"quarter-from-ytd","value":14130000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#559"}],"rule":"component-sum","value":14130000},"#560":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":44548000},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#558","weight":-1}],"rule":"quarter-from-ytd","value":15653000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#561"}],"rule":"component-sum","value":15653000},"#562":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":60020000},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"#562"},{"ref":"#560","weight":-1}],"rule":"quarter-from-ytd","value":15472000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#563"}],"rule":"component-sum","value":15472000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#562"}],"rule":"component-sum","value":60020000},"#564":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":8564000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":8564000},"#565":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":19403000},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#564","weight":-1}],"rule":"quarter-from-ytd","value":10839000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#566"}],"rule":"component-sum","value":10839000},"#567":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":32060000},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#565","weight":-1}],"rule":"quarter-from-ytd","value":12657000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#568"}],"rule":"component-sum","value":12657000},"#569":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":44495000},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#567","weight":-1}],"rule":"quarter-from-ytd","value":12435000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#570"}],"rule":"component-sum","value":12435000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#569"}],"rule":"component-sum","value":44495000},"#571":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":9472000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#571"}],"rule":"component-sum","value":9472000},"#572":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":20992000},"#573":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#571","weight":-1}],"rule":"quarter-from-ytd","value":11520000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#573"}],"rule":"component-sum","value":11520000},"#574":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":33324000},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"#574"},{"ref":"#572","weight":-1}],"rule":"quarter-from-ytd","value":12332000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#575"}],"rule":"component-sum","value":12332000},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#574","weight":-1}],"rule":"quarter-from-ytd","value":10594000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#576"}],"rule":"component-sum","value":10594000},"#577":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":8791000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#577"}],"rule":"component-sum","value":8791000},"#578":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":19884000},"#579":{"kind":"computed","op":"sum","terms":[{"ref":"#578"},{"ref":"#577","weight":-1}],"rule":"quarter-from-ytd","value":11093000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#579"}],"rule":"component-sum","value":11093000},"#580":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":30563000},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#578","weight":-1}],"rule":"quarter-from-ytd","value":10679000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#581"}],"rule":"component-sum","value":10679000},"#582":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":43543000},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#580","weight":-1}],"rule":"quarter-from-ytd","value":12980000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#583"}],"rule":"component-sum","value":12980000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#582"}],"rule":"component-sum","value":43543000},"#584":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":9122000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#584"}],"rule":"component-sum","value":9122000},"#585":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":46208000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#585"}],"rule":"component-sum","value":46208000},"dilutedShares@2009Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2009-07-01","end":"2009-09-30","value":40039000},"#586":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":21898000},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#584","weight":-1}],"rule":"quarter-from-ytd","value":12776000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#587"}],"rule":"component-sum","value":12776000},"#588":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":33493000},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#586","weight":-1}],"rule":"quarter-from-ytd","value":11595000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#589"}],"rule":"component-sum","value":11595000},"#590":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":49495000},"#591":{"kind":"computed","op":"sum","terms":[{"ref":"#590"},{"ref":"#588","weight":-1}],"rule":"quarter-from-ytd","value":16002000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#591"}],"rule":"component-sum","value":16002000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#590"}],"rule":"component-sum","value":49495000},"#592":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":17433000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#592"}],"rule":"component-sum","value":17433000},"#593":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":29309000},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#592","weight":-1}],"rule":"quarter-from-ytd","value":11876000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#594"}],"rule":"component-sum","value":11876000},"#595":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":42493000},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#593","weight":-1}],"rule":"quarter-from-ytd","value":13184000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#596"}],"rule":"component-sum","value":13184000},"#597":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":59952000},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#595","weight":-1}],"rule":"quarter-from-ytd","value":17459000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#598"}],"rule":"component-sum","value":17459000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#597"}],"rule":"component-sum","value":59952000},"#599":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":11415000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#599"}],"rule":"component-sum","value":11415000},"#600":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":26511000},"#601":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#599","weight":-1}],"rule":"quarter-from-ytd","value":15096000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#601"}],"rule":"component-sum","value":15096000},"#602":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":44570000},"#603":{"kind":"computed","op":"sum","terms":[{"ref":"#602"},{"ref":"#600","weight":-1}],"rule":"quarter-from-ytd","value":18059000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#603"}],"rule":"component-sum","value":18059000},"#604":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":60749000},"#605":{"kind":"computed","op":"sum","terms":[{"ref":"#604"},{"ref":"#602","weight":-1}],"rule":"quarter-from-ytd","value":16179000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#605"}],"rule":"component-sum","value":16179000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#604"}],"rule":"component-sum","value":60749000},"#606":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":12602000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#606"}],"rule":"component-sum","value":12602000},"#607":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":29049000},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#606","weight":-1}],"rule":"quarter-from-ytd","value":16447000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#608"}],"rule":"component-sum","value":16447000},"#609":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":36297000},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#607","weight":-1}],"rule":"quarter-from-ytd","value":7248000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#610"}],"rule":"component-sum","value":7248000},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#609","weight":-1}],"rule":"quarter-from-ytd","value":9911000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#611"}],"rule":"component-sum","value":9911000},"#612":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":11412000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#612"}],"rule":"component-sum","value":11412000},"#613":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":20476000},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#612","weight":-1}],"rule":"quarter-from-ytd","value":9064000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#614"}],"rule":"component-sum","value":9064000},"#615":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":27781000},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#613","weight":-1}],"rule":"quarter-from-ytd","value":7305000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":7305000},"#617":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":34682000},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#615","weight":-1}],"rule":"quarter-from-ytd","value":6901000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":6901000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#617"}],"rule":"component-sum","value":34682000},"#619":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":5369000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#619"}],"rule":"component-sum","value":5369000},"#620":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":22891000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#620"}],"rule":"component-sum","value":22891000},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2011-12-31","value":40032000},"#621":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":10663000},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":5294000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#622"}],"rule":"component-sum","value":5294000},"#623":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":14886000},"#624":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#621","weight":-1}],"rule":"quarter-from-ytd","value":4223000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#624"}],"rule":"component-sum","value":4223000},"#625":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":19747000},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#623","weight":-1}],"rule":"quarter-from-ytd","value":4861000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#626"}],"rule":"component-sum","value":4861000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#625"}],"rule":"component-sum","value":19747000},"#627":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":6902000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#627"}],"rule":"component-sum","value":6902000},"#628":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":12498000},"#629":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#627","weight":-1}],"rule":"quarter-from-ytd","value":5596000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#629"}],"rule":"component-sum","value":5596000},"#630":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":18304000},"#631":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#628","weight":-1}],"rule":"quarter-from-ytd","value":5806000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#631"}],"rule":"component-sum","value":5806000},"#632":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":26884000},"#633":{"kind":"computed","op":"sum","terms":[{"ref":"#632"},{"ref":"#630","weight":-1}],"rule":"quarter-from-ytd","value":8580000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#633"}],"rule":"component-sum","value":8580000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#632"}],"rule":"component-sum","value":26884000},"#634":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":7145000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#634"}],"rule":"component-sum","value":7145000},"#635":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":14255000},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#634","weight":-1}],"rule":"quarter-from-ytd","value":7110000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#636"}],"rule":"component-sum","value":7110000},"#637":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":20878000},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#635","weight":-1}],"rule":"quarter-from-ytd","value":6623000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#638"}],"rule":"component-sum","value":6623000},"#639":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":30562000},"#640":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#637","weight":-1}],"rule":"quarter-from-ytd","value":9684000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#640"}],"rule":"component-sum","value":9684000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#639"}],"rule":"component-sum","value":30562000},"#641":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":4639000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#641"}],"rule":"component-sum","value":4639000},"#642":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":10656000},"#643":{"kind":"computed","op":"sum","terms":[{"ref":"#642"},{"ref":"#641","weight":-1}],"rule":"quarter-from-ytd","value":6017000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#643"}],"rule":"component-sum","value":6017000},"#644":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":15077000},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"#644"},{"ref":"#642","weight":-1}],"rule":"quarter-from-ytd","value":4421000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#645"}],"rule":"component-sum","value":4421000},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"#620"},{"ref":"#644","weight":-1}],"rule":"quarter-from-ytd","value":7814000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#646"}],"rule":"component-sum","value":7814000},"#647":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":6527000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#647"}],"rule":"component-sum","value":6527000},"#648":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":13132000},"#649":{"kind":"computed","op":"sum","terms":[{"ref":"#648"},{"ref":"#647","weight":-1}],"rule":"quarter-from-ytd","value":6605000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#649"}],"rule":"component-sum","value":6605000},"#650":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":113812000},"#651":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":74407000},"depreciationAndAmortization@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#651","weight":-1}],"rule":"quarter-from-ytd","value":39405000},"#652":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":155737000},"depreciationAndAmortization@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#650","weight":-1}],"rule":"quarter-from-ytd","value":41925000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":155737000},"depreciationAndAmortization@2010Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":33277000},"depreciationAndAmortization@2010Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":31793000},"depreciationAndAmortization@2010Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":32113000},"#653":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":131205000},"#654":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":97184000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#654","weight":-1}],"rule":"quarter-from-ytd","value":34021000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":131205000},"#655":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":129466000},"#656":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":96919000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":32547000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":129466000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":27227000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":27044000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":27585000},"#657":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":109471000},"#658":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":81856000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#658","weight":-1}],"rule":"quarter-from-ytd","value":27615000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":109471000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":24757000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":61,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":24274000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":62,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":24718000},"#659":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":99246000},"#660":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":62,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":73749000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#660","weight":-1}],"rule":"quarter-from-ytd","value":25497000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":99246000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":25187000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":63,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":25014000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":64,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":24627000},"#661":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":98139000},"#662":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":74827000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#662","weight":-1}],"rule":"quarter-from-ytd","value":23312000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":98139000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":19355000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":19437000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":18998000},"#663":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":75993000},"#664":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":57790000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":18203000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":75993000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":16674000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":18807000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":16082000},"#665":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":68318000},"#666":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":51563000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#666","weight":-1}],"rule":"quarter-from-ytd","value":16755000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":68318000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":14378000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":15090000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":16532000},"#667":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":63215000},"#668":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":46000000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":17215000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":63215000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":31072000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":30907000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":30449000},"#669":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":122497000},"#670":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":92428000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#669"},{"ref":"#670","weight":-1}],"rule":"quarter-from-ytd","value":30069000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":122497000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":28427000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":28641000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":28623000},"#671":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":114400000},"#672":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":85691000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":28709000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":114400000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":24031000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":24199000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":24076000},"#673":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":97290000},"#674":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":72306000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":24984000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":97290000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":21810000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":21109000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":21333000},"#675":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":84153000},"#676":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":64252000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":19901000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":84153000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":16837000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":16414000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":17361000},"#677":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":66763000},"#678":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":50612000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#678","weight":-1}],"rule":"quarter-from-ytd","value":16151000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":66763000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":14463000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":13905000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":13645000},"#679":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":55763000},"#680":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":42013000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":13750000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":55763000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":12744000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":13519000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":14716000},"#681":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":56277000},"#682":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":40979000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":15298000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":56277000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":12068000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":12114000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":12039000},"#683":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":49517000},"#684":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":36221000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":13296000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":49517000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":18536000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":18626000},"dilutedShares@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#269","weight":4},{"ref":"#272","weight":-3}],"rule":"unaverage-quarter","value":40147000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":38539000},"dilutedShares@2010Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2010-01-01","end":"2010-03-31","value":40862000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":41161000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":40828000},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#277","weight":4},{"ref":"#280","weight":-3}],"rule":"unaverage-quarter","value":40938000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":40947000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":41045000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":41077000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":40725000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#285","weight":4},{"ref":"#288","weight":-3}],"rule":"unaverage-quarter","value":40504000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":40612000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":40216000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":40126000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":39791000},"#685":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":39934000},"#686":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":40042000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#685","weight":4},{"ref":"#686","weight":-3}],"rule":"unaverage-quarter","value":39610000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":39934000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":39770000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":39678000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":39127000},"#687":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":39281000},"#688":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":39623000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#687","weight":4},{"ref":"#688","weight":-3}],"rule":"unaverage-quarter","value":38255000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":39281000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":39235000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":39544000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":39493000},"#689":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":39184000},"#690":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":39516000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#689","weight":4},{"ref":"#690","weight":-3}],"rule":"unaverage-quarter","value":38188000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":39184000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":38758000},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2011-12-31","value":40032000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":38434000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":38358000},"#691":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":38506000},"#692":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":38591000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#691","weight":4},{"ref":"#692","weight":-3}],"rule":"unaverage-quarter","value":38251000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":38506000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":38376000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":38516000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":38248000},"#693":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":38643000},"#694":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":38515000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#693","weight":4},{"ref":"#694","weight":-3}],"rule":"unaverage-quarter","value":39027000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":38643000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":39215000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":39332000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":39467000},"#695":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":39387000},"#696":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":39339000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#695","weight":4},{"ref":"#696","weight":-3}],"rule":"unaverage-quarter","value":39531000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":39387000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":38945000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":39789000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":39909000},"#697":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":39244000},"#698":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":39177000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#697","weight":4},{"ref":"#698","weight":-3}],"rule":"unaverage-quarter","value":39445000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":39244000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":39658000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":39686000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":39903000},"#699":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":39980000},"#700":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":39884000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#699","weight":4},{"ref":"#700","weight":-3}],"rule":"unaverage-quarter","value":40268000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":39980000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":40474000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":40216000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":40337000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#293","weight":4},{"ref":"#296","weight":-3}],"rule":"unaverage-quarter","value":40415000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":40253000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":41964000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":45142000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":45240000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#301","weight":4},{"ref":"#304","weight":-3}],"rule":"unaverage-quarter","value":45255000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":44301000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":45240000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":45066000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":45330000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#309","weight":4},{"ref":"#312","weight":-3}],"rule":"unaverage-quarter","value":45179000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":45101000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":45281000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":45781000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":45950000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#317","weight":4},{"ref":"#320","weight":-3}],"rule":"unaverage-quarter","value":46040000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":45836000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":46357000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":46526000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":45839000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#325","weight":4},{"ref":"#328","weight":-3}],"rule":"unaverage-quarter","value":46031000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":46187000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":46172000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":46380000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":46660000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#333","weight":4},{"ref":"#336","weight":-3}],"rule":"unaverage-quarter","value":46077000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":46323000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":45470000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":44608000},"sharesOutstanding@2009Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2009-12-31","value":40143000},"sharesOutstanding@FY2009":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2009-12-31","value":40143000},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2010-12-31","value":40431000},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2010-12-31","value":40431000},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2012-12-31","value":39277000},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2013-12-31","value":39149000},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2013-12-31","value":39149000},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2014-12-31","value":38591000},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2014-12-31","value":38591000},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2015-12-31","value":37906000},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2015-12-31","value":37906000},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2016-12-31","value":38317000},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2016-12-31","value":38317000},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2017-12-31","value":38771000},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2017-12-31","value":38771000},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2018-03-31","value":39181000},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2018-06-30","value":39279000},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2018-09-30","value":39400000},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2018-12-31","value":39498000},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2018-12-31","value":39498000},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2019-03-31","value":39693000},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2019-06-30","value":39395000},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2019-09-30","value":39533000},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2019-12-31","value":39941000},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2019-12-31","value":39941000},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2020-03-31","value":40176000},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2020-06-30","value":40234000},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2020-09-30","value":40356000},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2020-12-31","value":40444000},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2020-12-31","value":40444000},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2021-03-31","value":45122000},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2021-06-30","value":45150000},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2021-09-30","value":45260000},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2021-12-31","value":45152000},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2021-12-31","value":45152000},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2022-03-31","value":45037000},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2022-06-30","value":45070000},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2022-09-30","value":45154000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2022-12-31","value":45186000},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2022-12-31","value":45186000},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2023-03-31","value":45405000},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2023-06-30","value":45448000},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2023-09-30","value":45474000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2023-12-31","value":45512000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2023-12-31","value":45512000},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2024-03-31","value":45850000},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2024-06-30","value":44952000},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2024-09-30","value":45016000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2024-12-31","value":45131000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2024-12-31","value":45131000},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2025-03-31","value":45572000},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2025-06-30","value":45710000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2025-09-30","value":45791000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2025-12-31","value":44929000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2025-12-31","value":44929000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2026-03-31","value":44322000},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2026-06-30","value":43774000},"#701":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":307413000},"#702":{"kind":"filed","concept":"OperatingExpenses","filing":60,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":137776000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#702"}],"rule":"component-sum","value":445189000},"#703":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":61,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":322587000},"#704":{"kind":"filed","concept":"OperatingExpenses","filing":61,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":141612000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#704"}],"rule":"component-sum","value":464199000},"#705":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":62,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":345407000},"#706":{"kind":"filed","concept":"OperatingExpenses","filing":62,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":156572000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#706"}],"rule":"component-sum","value":501979000},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":347850000},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":318671000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#707"},{"ref":"#708"}],"rule":"component-sum","value":666521000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#122"}],"rule":"component-sum","value":2077888000},"#709":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":280639000},"#710":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":121390000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#709"},{"ref":"#710"}],"rule":"component-sum","value":402029000},"#711":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":278879000},"#712":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":120473000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#711"},{"ref":"#712"}],"rule":"component-sum","value":399352000},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":329032000},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":132438000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#714"}],"rule":"component-sum","value":461470000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#114"}],"rule":"component-sum","value":1642420000},"#715":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":340559000},"#716":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":125445000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#715"},{"ref":"#716"}],"rule":"component-sum","value":466004000},"#717":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":393283000},"#718":{"kind":"filed","concept":"OperatingExpenses","filing":46,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":124047000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#717"},{"ref":"#718"}],"rule":"component-sum","value":517330000},"#719":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":391888000},"#720":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":122827000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#720"}],"rule":"component-sum","value":514715000},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":432866000},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":144159000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#721"},{"ref":"#722"}],"rule":"component-sum","value":577025000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#116"}],"rule":"component-sum","value":2075074000},"#723":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":378713000},"#724":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":134889000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#723"},{"ref":"#724"}],"rule":"component-sum","value":513602000},"#725":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":420450000},"#726":{"kind":"filed","concept":"OperatingExpenses","filing":50,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":143866000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#725"},{"ref":"#726"}],"rule":"component-sum","value":564316000},"#727":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":438559000},"#728":{"kind":"filed","concept":"OperatingExpenses","filing":51,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":674248000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#728"}],"rule":"component-sum","value":1112807000},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":449944000},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":252638000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#730"}],"rule":"component-sum","value":702582000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#118"}],"rule":"component-sum","value":2893307000},"#731":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":388535000},"#732":{"kind":"filed","concept":"OperatingExpenses","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":143484000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#732"}],"rule":"component-sum","value":532019000},"#733":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":382395000},"#734":{"kind":"filed","concept":"OperatingExpenses","filing":54,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":150682000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#733"},{"ref":"#734"}],"rule":"component-sum","value":533077000},"#735":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":332266000},"#736":{"kind":"filed","concept":"OperatingExpenses","filing":55,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":125830000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#735"},{"ref":"#736"}],"rule":"component-sum","value":458096000},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":359835000},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121","weight":-1}],"rule":"quarter-from-ytd","value":144025000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#738"}],"rule":"component-sum","value":503860000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#120"}],"rule":"component-sum","value":2027052000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":441283000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":439934000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":458722000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":543114000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#124"}],"rule":"component-sum","value":1947136000},"#739":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":308324000},"#740":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":124926000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#740"}],"rule":"component-sum","value":433250000},"#741":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":352257000},"#742":{"kind":"filed","concept":"OperatingExpenses","filing":57,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":122522000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#741"},{"ref":"#742"}],"rule":"component-sum","value":474779000},"#743":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":322238000},"#744":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":120350000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#744"}],"rule":"component-sum","value":442588000},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":344029000},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127","weight":-1}],"rule":"quarter-from-ytd","value":136041000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#745"},{"ref":"#746"}],"rule":"component-sum","value":480070000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#126"}],"rule":"component-sum","value":1830687000},"#747":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":334387000},"#748":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":139629000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#747"},{"ref":"#748"}],"rule":"component-sum","value":474016000},"#749":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":343319000},"#750":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":134232000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#749"},{"ref":"#750"}],"rule":"component-sum","value":477551000},"#751":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":336110000},"#752":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":164339000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#751"},{"ref":"#752"}],"rule":"component-sum","value":500449000},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77","weight":-1}],"rule":"quarter-from-ytd","value":336838000},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129","weight":-1}],"rule":"quarter-from-ytd","value":123339000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#753"},{"ref":"#754"}],"rule":"component-sum","value":460177000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#128"}],"rule":"component-sum","value":1912193000},"#755":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":319955000},"#756":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":126810000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#755"},{"ref":"#756"}],"rule":"component-sum","value":446765000},"#757":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":324805000},"#758":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":140649000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#757"},{"ref":"#758"}],"rule":"component-sum","value":465454000},"#759":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":320992000},"#760":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":127529000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#759"},{"ref":"#760"}],"rule":"component-sum","value":448521000},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":375694000},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":126886000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#761"},{"ref":"#762"}],"rule":"component-sum","value":502580000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#130"}],"rule":"component-sum","value":1863320000},"#763":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":427366000},"#764":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":320303000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#763"},{"ref":"#764"}],"rule":"component-sum","value":747669000},"#765":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":409313000},"#766":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":156014000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#765"},{"ref":"#766"}],"rule":"component-sum","value":565327000},"#767":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":398865000},"#768":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":155421000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#767"},{"ref":"#768"}],"rule":"component-sum","value":554286000},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":410254000},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133","weight":-1}],"rule":"quarter-from-ytd","value":148273000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#769"},{"ref":"#770"}],"rule":"component-sum","value":558527000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#132"}],"rule":"component-sum","value":2425809000},"#771":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":427313000},"#772":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":166440000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#771"},{"ref":"#772"}],"rule":"component-sum","value":593753000},"#773":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":443823000},"#774":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":147656000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#773"},{"ref":"#774"}],"rule":"component-sum","value":591479000},"#775":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":428070000},"#776":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":156965000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#775"},{"ref":"#776"}],"rule":"component-sum","value":585035000},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#83","weight":-1}],"rule":"quarter-from-ytd","value":450945000},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135","weight":-1}],"rule":"quarter-from-ytd","value":148575000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#777"},{"ref":"#778"}],"rule":"component-sum","value":599520000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#134"}],"rule":"component-sum","value":2369787000},"#779":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":426849000},"#780":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":145196000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#779"},{"ref":"#780"}],"rule":"component-sum","value":572045000},"#781":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":371077000},"#782":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":183904000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#781"},{"ref":"#782"}],"rule":"component-sum","value":554981000},"#783":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":396933000},"#784":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":167231000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#783"},{"ref":"#784"}],"rule":"component-sum","value":564164000},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":376324000},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":116231000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#785"},{"ref":"#786"}],"rule":"component-sum","value":492555000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#136"}],"rule":"component-sum","value":2183745000},"#787":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":352530000},"#788":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":136104000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#787"},{"ref":"#788"}],"rule":"component-sum","value":488634000},"#789":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":339537000},"#790":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":156807000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#789"},{"ref":"#790"}],"rule":"component-sum","value":496344000},"#791":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":351986000},"#792":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":130800000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#791"},{"ref":"#792"}],"rule":"component-sum","value":482786000},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":364350000},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":228757000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#793"},{"ref":"#794"}],"rule":"component-sum","value":593107000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#138"}],"rule":"component-sum","value":2060871000},"#795":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":340107000},"#796":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":128405000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#795"},{"ref":"#796"}],"rule":"component-sum","value":468512000},"#797":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":305777000},"#798":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":159632000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#797"},{"ref":"#798"}],"rule":"component-sum","value":465409000},"#799":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":300798000},"#800":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":113174000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#799"},{"ref":"#800"}],"rule":"component-sum","value":413972000},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89","weight":-1}],"rule":"quarter-from-ytd","value":326693000},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":128417000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#801"},{"ref":"#802"}],"rule":"component-sum","value":455110000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#140"}],"rule":"component-sum","value":1803003000},"#803":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":338250000},"#804":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":166761000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#803"},{"ref":"#804"}],"rule":"component-sum","value":505011000},"#805":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":367123000},"#806":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":138847000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#805"},{"ref":"#806"}],"rule":"component-sum","value":505970000},"#807":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":373569000},"#808":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":132313000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#807"},{"ref":"#808"}],"rule":"component-sum","value":505882000},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":380783000},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":147120000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#809"},{"ref":"#810"}],"rule":"component-sum","value":527903000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#142"}],"rule":"component-sum","value":2044766000},"#811":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":398063000},"#812":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":142579000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#811"},{"ref":"#812"}],"rule":"component-sum","value":540642000},"#813":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":398609000},"#814":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":145813000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#813"},{"ref":"#814"}],"rule":"component-sum","value":544422000},"#815":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":405864000},"#816":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":135665000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#815"},{"ref":"#816"}],"rule":"component-sum","value":541529000},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":398984000},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145","weight":-1}],"rule":"quarter-from-ytd","value":151150000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#817"},{"ref":"#818"}],"rule":"component-sum","value":550134000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#144"}],"rule":"component-sum","value":2176727000},"#819":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":389932000},"#820":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":141006000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#819"},{"ref":"#820"}],"rule":"component-sum","value":530938000},"#821":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":383143000},"#822":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":147205000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#821"},{"ref":"#822"}],"rule":"component-sum","value":530348000},"#823":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":362080000},"#824":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":137762000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#823"},{"ref":"#824"}],"rule":"component-sum","value":499842000},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#95","weight":-1}],"rule":"quarter-from-ytd","value":339921000},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147","weight":-1}],"rule":"quarter-from-ytd","value":153077000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#825"},{"ref":"#826"}],"rule":"component-sum","value":492998000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#146"}],"rule":"component-sum","value":2054126000},"#827":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":350663000},"#828":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":168742000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#827"},{"ref":"#828"}],"rule":"component-sum","value":519405000},"#829":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":332262000},"#830":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":154574000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#829"},{"ref":"#830"}],"rule":"component-sum","value":486836000},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":109682000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#831"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":23.461842046157045},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":378069000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":21.055723995357447},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":108824000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#833"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":22.001625496848078},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":67999000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":12.56750512872642},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":54690000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#835"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":9.752626735999659},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":35691000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":6.183761194650472},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":267204000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":12.292967580083669},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":3709000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#838"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":0.6146406779773406},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":-27078000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":-5.17223595389723},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":-33837000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#840"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":-5.4978211489905116},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":-41207000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":-6.7236776837928165},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":-73643000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#842"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":-3.0171207663600597},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":-20169000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":-3.3219083885227874},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":-43859000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#844"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":-7.228381520895377},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":-222166000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":-11.63408502141533},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":153591000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":37.12187128396995},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":165293000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#847"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":40.47747319753745},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":143835000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":30.165281456641146},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":571824000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#849"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":33.88693096731335},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":66068000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":13.276717515066627},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":45062000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":7.942693874385509},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":41904000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":7.3047898460910865},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":21819000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":3.515462621927057},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":174853000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#854"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":7.739354862696857},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":7949000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":1.4101697561252458},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":-33261000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#856"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":-5.431245213512059},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":-111492000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":-18.112435119526282},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":-119142000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#858"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":-18.544165783366562},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":-255946000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":-10.514912140876964},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":-124104000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":-21.71016723812189},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":-96965000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":-16.742929170839517},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":-8572000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":-1.7005810781588804},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":191000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":0.03649669905509967},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":-240153000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":-11.025407473585725},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":-790000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":-0.17652211218762703},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":-11364000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":-2.356820656400682},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":-25963000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":-5.239852994302618},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":0},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":0},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-64083000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#869"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-3.2903303320572452},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":50844000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":11.380963679585276},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":42213000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":8.9660182111293},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":37331000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":7.9507505409688095},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":-735000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#873"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":-0.14805175970091788},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":1418892000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#874"}],"scale":100,"value":43.22104853646366},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":1418892000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#875"}],"scale":100,"value":43.22104853646366},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":1826391000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#876"}],"scale":100,"value":61.42102101904795},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":1801866000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#877"}],"scale":100,"value":62.095627532791006},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":1742084000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#878"}],"scale":100,"value":59.11035288769083},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":1750671000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#879"}],"scale":100,"value":58.07047697711335},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":1750671000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#880"}],"scale":100,"value":58.07047697711335},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":1735510000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#881"}],"scale":100,"value":57.82041013880645},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":1742872000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#882"}],"scale":100,"value":57.16271762929234},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":1731060000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#883"}],"scale":100,"value":55.98558108904371},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":1733297000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#884"}],"scale":100,"value":53.798166153867456},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":1733297000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#885"}],"scale":100,"value":53.798166153867456},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":2128770000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#886"}],"scale":100,"value":62.63123775701461},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":2136936000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#887"}],"scale":100,"value":62.42896371253046},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":2132130000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#888"}],"scale":100,"value":62.60711119866049},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":1761209000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#889"}],"scale":100,"value":52.2899894333949},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":1761209000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#890"}],"scale":100,"value":52.2899894333949},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":2117699000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#891"}],"scale":100,"value":42.33514772401555},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":1679692000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#892"}],"scale":100,"value":28.519157083560557},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":1649455000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#893"}],"scale":100,"value":27.25924623587791},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":1592987000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#894"}],"scale":100,"value":28.263130835342658},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":1592987000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#895"}],"scale":100,"value":28.263130835342658},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":1637547000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#896"}],"scale":100,"value":27.528675512824975},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":1584469000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#897"}],"scale":100,"value":28.48708305432293},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":1569120000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#898"}],"scale":100,"value":28.80257724074641},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":1644082000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#899"}],"scale":100,"value":27.52453953026674},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":1644082000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#900"}],"scale":100,"value":27.52453953026674},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":1647237000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#901"}],"scale":100,"value":27.506302978867037},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":1682554000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#902"}],"scale":100,"value":26.96299791864035},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":1711977000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#903"}],"scale":100,"value":26.533475624964588},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":1786258000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#904"}],"scale":100,"value":25.46255915998697},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":1786258000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#905"}],"scale":100,"value":25.46255915998697},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":1840710000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#906"}],"scale":100,"value":24.74045341199863},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":2500463000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#907"}],"scale":100,"value":49.58169746962863},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":2609637000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#908"}],"scale":100,"value":47.552590647664786},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":2653852000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#909"}],"scale":100,"value":46.815873680973915},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":2653852000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#910"}],"scale":100,"value":46.815873680973915},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":2752963000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#911"}],"scale":100,"value":45.18346232768112},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":2879781000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#912"}],"scale":100,"value":43.24485091053799},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":2960252000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#913"}],"scale":100,"value":42.119184447810525},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":2986523000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#914"}],"scale":100,"value":41.79867357458824},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":2986523000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#915"}],"scale":100,"value":41.79867357458824},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":3202783000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#916"}],"scale":100,"value":49.13960764747409},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":3213369000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#917"}],"scale":100,"value":49.02150982349055},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":1385404000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#918"}],"scale":100,"value":28.782218038925826},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":1407673000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#919"}],"scale":100,"value":29.12608254900108},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":1409815000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#920"}],"scale":100,"value":28.32818490369304},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":2128163000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#921"}],"scale":100,"value":26.936141639526674},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"equity@2009Q4"}],"value":2189603000},"debtToCapital@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"#922"}],"scale":100,"value":35.70345857217039},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"equity@FY2009"}],"value":2189603000},"debtToCapital@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2009"},{"ref":"#923"}],"scale":100,"value":35.70345857217039},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"equity@2010Q2"}],"value":1956326000},"debtToCapital@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"#924"}],"scale":100,"value":34.418650061390586},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"equity@2010Q3"}],"value":2095594000},"debtToCapital@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"#925"}],"scale":100,"value":31.635421746769648},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":2050149000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#926"}],"scale":100,"value":29.79983406084143},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":2050149000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#927"}],"scale":100,"value":29.79983406084143},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":2193040000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#928"}],"scale":100,"value":26.245303323240798},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":1523233000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#929"}],"scale":100,"value":32.578863509390885},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":1374047000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#930"}],"scale":100,"value":32.932061275924326},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":1374047000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#931"}],"scale":100,"value":32.932061275924326},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":1408527000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#932"}],"scale":100,"value":31.149704620500707},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":1394681000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#933"}],"scale":100,"value":32.623947698434264},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":1411492000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#934"}],"scale":100,"value":29.844306591890003},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":1416305000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#935"}],"scale":100,"value":29.478113824352803},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":1416305000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#936"}],"scale":100,"value":29.478113824352803},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-16161000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-2.6296178178126017},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":0},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":0},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-125443000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#939"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-19.753652149402324},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-84290000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-13.497759714575785},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-103226000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#941"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-16.42724262114029},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-329120000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-13.15180601565653},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":-78841000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":-13.174970547195509},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":-20182000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":-3.9604076971078928},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":-53235000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":-9.854975341735406},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":-39520000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":-7.525368604055549},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":0},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":0},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":-191778000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#948"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":-8.824073435019674},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":-44243000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":-8.51524518162956},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":-57530000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":-11.754922233210463},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":-66089000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":-13.572057854107921},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":-18146000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":-3.7365357252433395},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":-186008000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":-9.386890811941228},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":19287000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":4.05759355059947},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":109188000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":25.281905705725173},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":139912000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":33.244309271491716},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":-2308000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":-0.37893900362684363},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":-0.7253439384069861},"ebit@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q3"},{"ref":"interestExpense@2009Q3"}],"value":1967000},"freeCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q4"},{"ref":"capex@2009Q4","weight":-1}],"value":38817000},"capexOutflow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q4","weight":-1}],"value":-14883000},"grossMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":30.9949394219658},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":3.2198530691682237},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":1.0806945134777475},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":1.6372174007181135},"netDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"cash@2009Q4","weight":-1}],"value":659871000},"ebit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q4"},{"ref":"interestExpense@2009Q4"}],"value":14636000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":87881000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-52906000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":31.998812407145234},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":2.6683504726370666},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-0.1332782599986844},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":1.6372174007181135},"netDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"cash@FY2009","weight":-1}],"value":659871000},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":23036000},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":49628000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":-16151000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":31.56284978789164},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":6.354006949035716},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":5.074122377783985},"ebit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q1"},{"ref":"interestExpense@2010Q1"}],"value":31194000},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":39742000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-11565000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":30.679364542187297},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":8.81465931303859},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":4.461353793763517},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":1.6679707992288975},"netDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"cash@2010Q2","weight":-1}],"value":535970000},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":49695000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":32239000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-17791000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":31.685292974299706},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":10.27384245821937},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":4.818086258020992},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":1.211019763227421},"netDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"cash@2010Q3","weight":-1}],"value":514836000},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":54679000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":70160000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-17315000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":30.256920880742694},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":7.0301196472131195},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":4.280940550190282},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":1.2536228177123743},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":441464000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":43781000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":191769000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-62822000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":31.01332243896372},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":8.152939598658152},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":4.6373365567919915},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":1.2536228177123743},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":441464000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":179349000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":34217000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-17462000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":31.344004990194335},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":7.851881365314557},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":5.623112960298889},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":1.2834265613517997},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":407286000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":46903000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":49022000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-17087000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":28.753888767047624},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-80.7810837374402},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-84.00256678932021},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":1.7331728166349374},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":366738000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":-498499000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":84280000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-14277000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":29.967298440255448},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-9.35519870750237},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-8.503183771559138},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":1.645423537658452},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":319416000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":-62183000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":192282000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-60076000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":30.666391687522903},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-18.864404607160523},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-20.958546072426877},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":1.645423537658452},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":319416000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":-464972000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":41960000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-12043000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":32.031523336365545},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":6.931110489119026},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":4.435134000419844},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.7689868568397478},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":284314000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":37638000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":26883000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-11504000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":33.97192388714301},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":7.953689954069827},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":5.458956383603273},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":1.6949659842096072},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":352200000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":45461000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":33882000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-10731000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":34.08244604345092},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":9.119296595862025},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":7.012417098656319},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.7604766560848384},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":329776000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":44995000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":51822000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-16265000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":31.241938719940382},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":3.7213257282620122},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":3.049671816331795},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.756519953013974},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":281089000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":18240000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":154547000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-50543000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":32.832348871396185},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":6.938184115347782},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":4.970897695229683},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.756519953013974},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":281089000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":146334000},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":4.598052436746217},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":2.3426426387688495},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":13.02686537764188},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-2.210865931339752},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":7.814230461229149},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":0.8057238623179064},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":4.542887304273532},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-3.005510961485945},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":2.1244193529887787},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-2.0754885757611903},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":8.581361995616863},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":1.562595399178034},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":5.027030285978416},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":1.2141732160678642},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":3.960667562379281},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":3.591272738832875},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":11.334988860784938},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":3.4608672144898844},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":1.943925694457285},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":11.048230133484394},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":7.02899667376376},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-6.897159353843165},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":5.026711498745498},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":6.262144230672425},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":4.243804552980697},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":2.0959826473191345},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":2.1981008044570567},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":5.990674559120177},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":5.120789656574973},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":24072000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-15472000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":31.467014054698332},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-29.358236267157693},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-29.498057403070714},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.7568020184083057},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":253945000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":-155233000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":45401000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-60020000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":31.72136582345429},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-7.216779969298642},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-7.902529637130584},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.7568020184083057},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":253945000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":-142714000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":58197000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-8564000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":30.984496783407128},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":1.2228425100616458},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":1.2082928554480623},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":1.6525948494224667},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":201798000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":3057000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-10409000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-10839000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":25.180805036415887},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":6.558257984626527},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-3.0470825872802463},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.6656807592276006},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":212720000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":29556000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":36690000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-12657000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":31.369801162018025},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":2.301460189807637},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":2.6920652229473},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.64341757275936},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":187525000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":9402000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":4000000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-12435000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":30.70190634265824},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-9.399977439731854},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":1.8100586566971766},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.5045349751667567},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":211598000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":-48678000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":88478000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-44495000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":31.52828894402182},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":0.02464551533772571},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-1.2153319750915992},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.5045349751667567},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":211598000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":-6663000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-13427000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-9472000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":30.984496783407128},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":3.020955979460364},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":1.2082928554480623},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.556984117518437},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":243226000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":13565000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":10002000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-11520000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":25.180805036415887},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-0.8428010390581359},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-3.0470825872802463},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.6380250815660684},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":263500000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":-5661000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":-9745000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-12332000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":31.369801162018025},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":5.737676986250021},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":2.6920652229473},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.6733796478561866},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":271249000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":26001000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":42602000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-10594000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":30.70190634265824},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":3.2990363542606675},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":1.8100586566971766},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.588491629933818},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":239147000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":15486000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":29432000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-43918000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":29.555362183726007},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":2.805684848632862},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":0.6730967814208724},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.588491629933818},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":239147000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":49391000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":25014000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-8791000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":32.79868968427822},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":4.737635402640728},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":2.027572901384674},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.5471511897404202},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":215543000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":22328000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":6229000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-11093000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":33.07934911427146},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":6.9144913298403194},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":3.8822745134730536},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.628589584286171},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":212771000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":35430000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":20075000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-10679000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":33.68767250852801},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":1.2646515105778924},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-1.9502465182624753},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.7354795898351911},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":191318000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":7219000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-12980000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":31.60356900061124},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":7.168664126218196},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.349948458079574},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.7733279102085482},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":170958000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":33171000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":72299000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-43543000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":32.90962683030778},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":5.016575716302418},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":1.5780956156063075},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.7733279102085482},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":170958000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":98148000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":54135000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-9122000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":33.006624901589646},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":6.454672607581366},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":3.3176853883649646},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.7337319354290424},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":115807000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":28260000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":17411000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-12776000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":35.436966538258176},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":7.479496384287253},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":2.8021276849499683},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.5827665926420451},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":196479000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":34978000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":9462000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-11595000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":34.05362539471224},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":7.853361191748485},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.254475117463487},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.6741674257715784},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":184646000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":36960000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":60851000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-16002000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":31.788240591456418},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":8.750562842244397},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":0.3231803854924688},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.6734353060263931},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":436986000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":48222000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":141859000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-49495000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":33.53245495855954},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":7.674027857538189},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":2.8390687331316022},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.6734353060263931},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":436986000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":148420000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-41881000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-17433000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":29.619364284173304},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-23.129634844644702},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-23.98895953861938},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.461796717282542},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":977837000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":-140954000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":29451000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-11876000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":30.138251207564558},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":3.509703186604994},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":0.4534980969123897},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.5058850002602868},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":955998000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":22199000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":37320000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-13184000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":33.07207506518872},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":6.99306331611747},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":3.3361187458260764},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.4097459588045693},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":920708000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":39673000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":24913000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-17459000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":30.11528948426353},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":4.857727870483303},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":4.067327150946096},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.3729606086651438},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":894295000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":28134000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":49803000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-59952000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":30.735818143635186},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-2.0913111601827685},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-4.176982867426141},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.3729606086651438},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":894295000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":-50948000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":13509000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-11415000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":30.470275441930696},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":3.3881895811095784},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-0.3102952279294994},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.4041265817462059},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":892651000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":19507000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":38043000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-15096000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":30.110686463938325},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":6.859127893335348},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":3.0621837782680377},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.4363674346424735},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":860537000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":42032000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":31978000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-18059000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":31.451109253547788},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":6.315555171232109},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":2.697790460451516},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.4125310581461081},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":828206000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":37197000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":28561000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-16179000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":28.237237480963046},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":4.593217830526924},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":2.3266065440981056},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.4853505632336448},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":782578000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":26749000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":112091000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-60749000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":30.063057698993394},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":5.302081543435086},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":1.958305194467866},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.4853505632336448},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":782578000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":125485000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":6292000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-12602000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":28.670070101852392},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":4.406640876314932},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":1.4511668323822096},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":2.080255556188483},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":778755000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":27989000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":-9555000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-16447000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":27.18183495096096},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-8.906502038878008},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-12.323928460696163},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":2.251745532086046},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":789244000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":-46002000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":37537000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-7248000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":26.5189268841728},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-4.439228114864565},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-4.694141255572175},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":2.3046863415174577},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":748698000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":-26233000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":29032000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-9911000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":28.340667647960515},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":6.20804825985372},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":4.09782217508288},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.6916961114677422},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":714003000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":31608000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":63306000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-46208000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":27.706858076241748},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-0.47829387811443164},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-2.66662065474958},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.6916961114677422},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":714003000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":-12638000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":38543000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-11412000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":32.15018457428586},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":5.954878419628388},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":2.4256410059009883},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.385393189249331},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":321939000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":28716000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":63661000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-9064000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":30.623482873325543},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-1.4163935498107934},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-6.767917419270472},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.6387195862860031},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":271903000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":-18657000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":11162000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-7305000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":27.716044185325362},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":0.8549149910976304},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-0.3838184286239421},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.6185184587517196},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":260938000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":2754000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":6746000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-6901000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":24.97482687686482},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-22.12969769601575},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-12.12139931677364},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.495837189634263},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":287649000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":-107985000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":120112000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-34682000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":28.924964624045955},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-4.001822795235298},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-4.100532304655092},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.495837189634263},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":287649000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":-95172000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":2222000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-5369000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":28.44838649278082},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":1.4345792721282642},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":0.19060402119786002},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.580098810131428},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":246798000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":6347000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":9771000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-5294000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":29.198947860758263},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-7.763000078725208},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-8.559513941308044},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.6394284351351938},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":242869000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":-34564000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":10651000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-4223000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":28.52777645772941},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":1.6366487668108158},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":0.9782350425319584},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.6104652899622995},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":236534000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":6624000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":-17891000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-4861000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":30.117799059233224},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":2.6483932310996363},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":4.7513214158133525},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.6639201559654373},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":250519000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":12574000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":4753000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-19747000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":29.082171395728583},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-0.4142987941393345},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-0.5420024014738545},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.6639201559654373},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":250519000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":-9019000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-5473000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-6902000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":31.613891932764275},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-2.101217505226255},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-2.3929577977348173},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.6811995042446721},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":257081000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":-10050000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":35964000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-5596000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":32.14870534311642},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":6.4871458406490845},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":4.472803888591125},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.7323671238748393},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":220880000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":36275000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":28281000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-5806000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":33.38308617406005},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":9.788291854800168},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":7.163695762270585},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.816331009274649},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":199476000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":58178000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":39315000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-8580000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":34.026193186444964},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":8.536435349539913},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":7.690241920533358},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.9534022291879174},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":152778000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":51332000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":98087000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-26884000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":32.84399896394653},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":5.928645728142699},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":4.459032412555385},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.9534022291879174},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":152778000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":135735000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":34163000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-7145000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":34.03458824543204},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":10.406965375297046},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":8.570997709804754},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.8970512711886387},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":154794000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":67109000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":44607000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-7110000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":34.55437725446542},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":10.614068356787163},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":8.425646355339051},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":3.1567564234557266},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":319133000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":69330000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":58678000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-6623000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":34.0553925343888},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":12.01260191530915},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":12.6667446568594},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":3.364585950129537},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":258443000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":88030000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":70165000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-9684000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":34.8984440267335},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":10.235549812030076},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":9.481222587719298},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":3.4374641515148645},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":191187000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":75441000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":207613000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-30562000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":34.38644202787814},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":10.820468552385924},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":9.79602488818385},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":3.4374641515148645},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":191187000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":299910000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":67478000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-4639000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":35.77676722923952},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":12.552561059769316},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":10.783808311276765},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.93460372984076},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":120617000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":87872000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":90668000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-6017000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":36.85437923663518},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":12.59359121631087},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":11.263083817186669},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":2.043938753970725},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":21100000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":89130000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":113408000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-4421000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":37.74683000214915},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":14.061121856866537},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":11.280980012894906},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":2.1714476986430675},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":-85110000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":96348000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":111507000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-7814000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":40.53759509636023},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":13.759824510152066},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":17.777793327117486},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.8003056626626242},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":227930000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":91368000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":383061000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-22891000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":37.686729520267455},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":13.225278536528903},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":12.717800062014351},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.8003056626626242},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":227930000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":364718000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":78974000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-6527000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":40.260007972987246},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":11.512618785584566},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":9.107434299518555},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":2.65798905899704},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":860985000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":73004000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":81486000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-6605000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":40.97338435464788},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":13.513187020120732},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":9.463814305154362},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":2.746282068323807},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":830013000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":85974000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-14170000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-14765000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":31.309883450716814},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":0.524427085195381},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":0.5742554788888491},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.7473347025514683},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":297189000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":2591000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":4249000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-14130000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":33.09752683154456},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":3.728107015087883},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":2.5714730129102503},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":1.7779754601226994},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":306338000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":16428000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":31250000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-15653000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":30.289954812499115},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-1.3094082435402459},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-1.4829734546137063},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":1.7488609112709832},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":277328000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":-6500000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":24763000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-11250000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":32.81549643332961},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":8.885896705819322},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":4.8111465324087135},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":1.2492172385436644},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":439833000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":48807000},"grossMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":32.17151502847144},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":2.8324003983100825},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":3.6952444483115325},"ebit@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q2"},{"ref":"interestExpense@2009Q2"}],"value":9323000},"freeCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q3"},{"ref":"capex@2009Q3","weight":-1}],"value":9515000},"capexOutflow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q3","weight":-1}],"value":-10219000},"grossMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":31.707227481768445},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":2.2054177951699243},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-1.1065104787937357},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":6.646829430572754},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":5.043226123986219},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":6.8116491935693455},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":4.51258331098212},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":5.661356020959761},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":7.323800751638977},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":9.53397610250511},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":11.448706401420218},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":8.505811735892237},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":11.113874472742365},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":14.9429511784706},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":19.49847410272942},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":19.505927505479683},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":16.182070417549216},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":13.45424561570883},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":14.47605444642229},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-3.166225733795717},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":0.8812153263856484},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":6.30687540237865},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":4.393009645355345},"fcfMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":2.33006332678679},"fcfMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":8.140756632964434},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":5.2079265304332525},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":9.97301169761044},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":7.004982911451531},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":5.619967541240231},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":11.304132066290936},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":8.488091955325412},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":5.587352078131812},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":7.963870003492783},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":13.117979320660506},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":7.8994332252588615},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":7.340284094884892},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":4.641882791725662},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":6.72177882526589},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":9.902261457766057},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":7.095241986651228},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":-129736000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":-43468000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":28244000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":54570000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":34029000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":-25366000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":91476000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":32920000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":13776000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":44999000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":33689000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":125384000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":39002000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":54237000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":23301000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":49926000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":166466000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":42638000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":50068000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":53492000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":65437000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":211635000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":-109882000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":53106000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":70122000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":58203000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":71549000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":47934000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":70673000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":65820000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":55458000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":239885000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":52020000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":-21803000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":-2157000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":56592000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":84652000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":50526000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":2452000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":24087000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":-88084000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":-11019000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":23184000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":-18150000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":23985000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":28725000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":57744000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":4413000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":50180000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":71823000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":65082000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":191498000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":79853000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":82849000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":102746000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":90739000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":356187000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":99940000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":101244000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":108387000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":104664000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":414235000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":91540000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":104600000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":27348000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":40702000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":18218000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":80338000},"ebitda@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q3"},{"ref":"depreciationAndAmortization@2009Q3"}],"value":41372000},"ebitda@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q4"},{"ref":"depreciationAndAmortization@2009Q4"}],"value":56561000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":178773000},"ebitda@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q1"},{"ref":"depreciationAndAmortization@2010Q1"}],"value":64471000},"ebitda@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q2"},{"ref":"depreciationAndAmortization@2010Q2"}],"value":81488000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":86792000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":77802000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":310554000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":79671000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":-465879000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":-29636000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":-335506000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":64865000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":72505000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":72580000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":45855000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":255805000},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":4.5451579689456905},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":4.479214536038394},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":1.0514442318457926},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-1.8750220763980738},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":6.9489285132473375},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":5.528251551440807},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":2.9128304230795776},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":7.4181925962423065},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":13.007649996322119},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":2.2922318353667426},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":1.3891033838031288},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":6.061450202162728},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":0.4674637252777538},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":2.2624235323537447},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":2.530770327424797},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-3.8270255470158783},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":0.264707913502387},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":1235496000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#958"}],"scale":100,"value":30.65570426775967},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":1202064000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#959"}],"scale":100,"value":28.96060442705214},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":1196161000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#960"}],"scale":100,"value":27.37925747453729},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":1129114000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#961"}],"scale":100,"value":27.45515510391333},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":1022511000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#962"}],"scale":100,"value":31.683668928745025},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":1235496000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#963"}],"scale":100,"value":30.65570426775967},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":1022511000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#964"}],"scale":100,"value":31.683668928745025},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":993527000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#965"}],"scale":100,"value":36.36639970529236},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":1003292000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#966"}],"scale":100,"value":37.17342508462143},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":1002030000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#967"}],"scale":100,"value":37.99357304671517},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":992868000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#968"}],"scale":100,"value":37.28239806298521},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":992868000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#969"}],"scale":100,"value":37.28239806298521},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":993386000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#970"}],"scale":100,"value":35.04760485853435},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":1002759000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#971"}],"scale":100,"value":34.38363554951888},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":1004690000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#972"}],"scale":100,"value":34.109824921119944},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":954876000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#973"}],"scale":100,"value":31.891365999354893},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":954876000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#974"}],"scale":100,"value":31.891365999354893},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":1006342000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#975"}],"scale":100,"value":30.1820852155629},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":1067856000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#976"}],"scale":100,"value":30.37478836097751},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":1112751000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#977"}],"scale":100,"value":28.957960945440625},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"totalAssets@FY2009"}],"scale":100,"value":-0.07878453917350149},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":-146809000},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":1985976000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"#979"}],"scale":100,"value":-7.392284700318634},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":1985976000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#980"}],"scale":100,"value":-7.711724612986259},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":-143981000},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":1965703000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"#982"}],"scale":100,"value":-7.324656878480624},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":-170726000},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":1977405500},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"#984"}],"scale":100,"value":-8.633838633502334},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":-150738000},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":1948283500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"#986"}],"scale":100,"value":-7.7369643586264525},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":12678000},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":1817129000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"#988"}],"scale":100,"value":0.6976939997105325},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":1817129000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#989"}],"scale":100,"value":-1.302604273004283},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":12678000},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":1797018500},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"#991"}],"scale":100,"value":0.7055019188728441},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":12678000},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":1823880000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"#993"}],"scale":100,"value":0.6951115204947694},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":12678000},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":1773164500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"#995"}],"scale":100,"value":0.7149928841909479},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":12678000},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":1716031500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"#997"}],"scale":100,"value":0.7387976269666379},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":1716031500},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#998"}],"scale":100,"value":0.7387976269666379},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":17369000},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":1701916500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"#1000"}],"scale":100,"value":1.0205553562704164},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":51632000},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":1722445000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"#1002"}],"scale":100,"value":2.99759934279469},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":29107000},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":1711491000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"#1004"}],"scale":100,"value":1.70068086831891},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":52752000},"returnOnAssets@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"totalAssets@2010Q2"}],"scale":100,"value":2.008360554629143},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":31770000},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":1629063500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1006"},{"ref":"#1007"}],"scale":100,"value":1.950200222397715},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":1629063500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1008"}],"scale":100,"value":1.950200222397715},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":37526000},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":1696800000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"#1010"}],"scale":100,"value":2.2115747289014616},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":31706000},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":1740828500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"#1012"}],"scale":100,"value":1.8213166891511714},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":67167000},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":1763031500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"#1014"}],"scale":100,"value":3.8097447493138947},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":57298000},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":1841979000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"#1016"}],"scale":100,"value":3.110676071768462},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":1841979000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1017"}],"scale":100,"value":3.110676071768462},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":-104213000},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":2205226000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1019"}],"scale":100,"value":-4.725728791516153},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":-115653000},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":2211598500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"#1021"}],"scale":100,"value":-5.229384990087486},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":-121347000},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":2207340000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"#1023"}],"scale":100,"value":-5.497431297398679},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":-99250000},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":2357564500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"#1025"}],"scale":100,"value":-4.209853007202984},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":2357564500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1026"}],"scale":100,"value":-4.209853007202984},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":44509000},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":2716574000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1028"}],"scale":100,"value":1.6384239855052725},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":61298000},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":2674963500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"#1030"}],"scale":100,"value":2.2915452865057784},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":58263000},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":2636315000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"#1032"}],"scale":100,"value":2.210016633065472},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":83353000},"returnOnAssets@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"totalAssets@2010Q3"}],"scale":100,"value":2.999077461565696},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":49006000},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":2658411500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1034"},{"ref":"#1035"}],"scale":100,"value":1.8434316884349922},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":2658411500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1036"}],"scale":100,"value":1.8434316884349922},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":59597000},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":2884183000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1037"},{"ref":"#1038"}],"scale":100,"value":2.066339063783401},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":-22651000},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":2859248000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"#1040"}],"scale":100,"value":-0.792201306077682},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":-64855000},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":2845906000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"#1042"}],"scale":100,"value":-2.278887637188298},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-57955000},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":2657432000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"#1044"}],"scale":100,"value":-2.1808648349233395},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":2657432000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1045"}],"scale":100,"value":-2.1808648349233395},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":-54036000},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":2999857500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1046"},{"ref":"#1047"}],"scale":100,"value":-1.8012855610641503},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-24357000},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":2750363500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"#1049"}],"scale":100,"value":-0.8855920317441677},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-869000},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":2719345500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"#1051"}],"scale":100,"value":-0.031956218876931966},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":-81255000},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":2500406500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"#1053"}],"scale":100,"value":-3.2496716033972874},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":2500406500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1054"}],"scale":100,"value":-3.2496716033972874},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-92952000},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":2673892000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1055"},{"ref":"#1056"}],"scale":100,"value":-3.476281016585561},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":-96796000},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":2398091000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"#1058"}],"scale":100,"value":-4.036377268418922},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":-90810000},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":2369774500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"#1060"}],"scale":100,"value":-3.832010176495696},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":109215000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":22.43773459312539},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":-9732000},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":2385934000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1062"},{"ref":"#1063"}],"scale":100,"value":-0.40789057869999756},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":2385934000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1064"}],"scale":100,"value":-0.40789057869999756},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":-22474000},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":2432865500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"#1066"}],"scale":100,"value":-0.9237666447240919},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":38694000},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":2403117500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"#1068"}],"scale":100,"value":1.6101584712358012},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":74749000},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":2414096500},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"#1070"}],"scale":100,"value":3.0963550959955413},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":96923000},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":2491170500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"#1072"}],"scale":100,"value":3.890661036649238},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":2491170500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1073"}],"scale":100,"value":3.890661036649238},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":160480000},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":2561239000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"#1075"}],"scale":100,"value":6.2657174906363675},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":187597000},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":2891289000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"#1077"}],"scale":100,"value":6.488351735160339},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":225384000},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":2938412000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"#1079"}],"scale":100,"value":7.6702654358885},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":239105000},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":3005943000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"#1081"}],"scale":100,"value":7.954408982472389},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":3005943000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1082"}],"scale":100,"value":7.954408982472389},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":252858000},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":3089852500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"#1084"}],"scale":100,"value":8.183497432320799},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":269880000},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":3453854000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1086"}],"scale":100,"value":7.813879799204019},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":257534000},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":3538087000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"#1088"}],"scale":100,"value":7.278905238904526},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":36268000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":6.584891135416204},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":301055000},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":3564165000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"#1091"}],"scale":100,"value":8.446718936974019},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":3564165000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1092"}],"scale":100,"value":8.446718936974019},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":289040000},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":3740673000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"#1094"}],"scale":100,"value":7.726951807869867},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":273972000},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":3808656000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"#1096"}],"scale":100,"value":7.193403657353145},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":85492000},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":2060002000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"#1098"}],"scale":100,"value":4.150093058162079},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":66276000},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":2055410500},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"#1100"}],"scale":100,"value":3.2244653805164467},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":23581000},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":2056215000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"#1102"}],"scale":100,"value":1.146815872853763},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":106640000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"totalAssets@2011Q1"}],"scale":100,"value":3.742127285666361},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":104770000},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":2800209000},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"#1105"}],"scale":100,"value":3.7415064375551967},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":2800209000},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1106"}],"scale":100,"value":3.7415064375551967},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":115765000},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":2786649500},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"#1108"}],"scale":100,"value":4.154272002991406},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":-428956000},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":2510483000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"#1110"}],"scale":100,"value":-17.086592500327626},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":-510157000},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":2405039500},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"#1112"}],"scale":100,"value":-21.21200088397717},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":2405039500},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1113"}],"scale":100,"value":-21.21200088397717},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":-511924000},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":2474097500},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1114"},{"ref":"#1115"}],"scale":100,"value":-20.691343004873495},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":-514745000},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":2503796000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"#1117"}],"scale":100,"value":-20.5585838462878},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":37684000},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":2144506500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"#1119"}],"scale":100,"value":1.757234123561761},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":108275000},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":2076861500},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"#1121"}],"scale":100,"value":5.213395308257194},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":2076861500},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1122"}],"scale":100,"value":5.213395308257194},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":927775500},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"#1123"}],"scale":100,"value":-15.823763399658647},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":927775500},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1124"}],"scale":100,"value":-16.50754950955269},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":920296500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"#1125"}],"scale":100,"value":-15.645066562787102},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":933167000},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"#1126"}],"scale":100,"value":-18.295331918081114},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":914777000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"#1127"}],"scale":100,"value":-16.478114338248556},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":777644000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"#1128"}],"scale":100,"value":1.630308984573918},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":777644000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1129"}],"scale":100,"value":-3.0438092494766242},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":743078000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"#1130"}],"scale":100,"value":1.7061465956467559},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":749497500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"#1131"}],"scale":100,"value":1.6915333273293107},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":720218500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"#1132"}],"scale":100,"value":1.760299131444138},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":660622500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"#1133"}],"scale":100,"value":1.9190990315952},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":660622500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1134"}],"scale":100,"value":1.9190990315952},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":638722500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"#1135"}],"scale":100,"value":2.719334296192791},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":644154000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"#1136"}],"scale":100,"value":8.015474560431201},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":641657500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"#1137"}],"scale":100,"value":4.536220647307949},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":636528000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1006"},{"ref":"#1138"}],"scale":100,"value":4.991139431415428},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":636528000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1139"}],"scale":100,"value":4.991139431415428},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":673917500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"#1140"}],"scale":100,"value":5.568337370672227},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":700735500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"#1141"}],"scale":100,"value":4.524674431365329},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":726256500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"#1142"}],"scale":100,"value":9.248385384502583},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":357920000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1143"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":17.734641365535666},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":727992500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"#1144"}],"scale":100,"value":7.8706854809630595},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":727992500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1145"}],"scale":100,"value":7.8706854809630595},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":703605000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1146"}],"scale":100,"value":-14.811293268239991},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":713241500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"#1147"}],"scale":100,"value":-16.21512489107827},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":751426500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"#1148"}],"scale":100,"value":-16.148884821070325},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":769840000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"#1149"}],"scale":100,"value":-12.892289306868959},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":769840000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1150"}],"scale":100,"value":-12.892289306868959},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":718317000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1151"}],"scale":100,"value":6.196289381985948},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":714792500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"#1152"}],"scale":100,"value":8.575635586551341},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":737124000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"#1153"}],"scale":100,"value":7.9040975466814265},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":767431500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1034"},{"ref":"#1154"}],"scale":100,"value":6.38571651020319},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":767431500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1155"}],"scale":100,"value":6.38571651020319},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":763763000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1037"},{"ref":"#1156"}],"scale":100,"value":7.8030750376753},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":774734000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"#1157"}],"scale":100,"value":-2.923713171230384},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":779590500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"#1158"}],"scale":100,"value":-8.319111123083209},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":7355000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1159"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":1.2112558689505226},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":820544000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"#1160"}],"scale":100,"value":-7.062997231105219},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":820544000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1161"}],"scale":100,"value":-7.062997231105219},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":1008331500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1046"},{"ref":"#1162"}],"scale":100,"value":-5.358951892309226},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":1001763500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"#1163"}],"scale":100,"value":-2.4314122045772284},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":998545500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"#1164"}],"scale":100,"value":-0.08702658016084396},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":991516000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"#1165"}],"scale":100,"value":-8.195026605722953},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":991516000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1166"}],"scale":100,"value":-8.195026605722953},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":1203960000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1055"},{"ref":"#1167"}],"scale":100,"value":-7.72052227648759},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":1166879000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"#1168"}],"scale":100,"value":-8.295290257173194},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":1158499500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"#1169"}],"scale":100,"value":-7.838587759425014},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":1167157500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1062"},{"ref":"#1170"}],"scale":100,"value":-0.8338206283213705},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":1167157500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1171"}],"scale":100,"value":-0.8338206283213705},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":1190447500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"#1172"}],"scale":100,"value":-1.8878614974620889},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":1180993500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"#1173"}],"scale":100,"value":3.276393985233619},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":1187451500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"#1174"}],"scale":100,"value":6.2949097289447185},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":49147000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1175"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":8.388434689105463},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":1261493500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"#1176"}],"scale":100,"value":7.683194562635479},"#1177":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":1261493500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1177"}],"scale":100,"value":7.683194562635479},"#1178":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":1289726500},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"#1178"}],"scale":100,"value":12.4429481754465},"#1179":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":1244789000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"#1179"}],"scale":100,"value":15.07058626000069},"#1180":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":1313208500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"#1180"}],"scale":100,"value":17.16284961603584},"#1181":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":1371429500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"#1181"}],"scale":100,"value":17.434727778569734},"#1182":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1371429500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1182"}],"scale":100,"value":17.434727778569734},"#1183":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1447194500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"#1183"}],"scale":100,"value":17.472288624645824},"#1184":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":1447557500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1184"}],"scale":100,"value":18.643818984738083},"#1185":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1541052500},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"#1185"}],"scale":100,"value":16.711565634525755},"#1186":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":1574812000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"#1186"}],"scale":100,"value":19.116885063105947},"#1187":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":1574812000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1187"}],"scale":100,"value":19.116885063105947},"#1188":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":1569013500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"#1188"}],"scale":100,"value":18.42176628818044},"#1189":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":1636275500},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"#1189"}],"scale":100,"value":16.743635164127312},"#1190":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":978214500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"#1190"}],"scale":100,"value":8.739596479095331},"#1191":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":28512000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1191"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":4.78419765018574},"#1192":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":968677000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"#1192"}],"scale":100,"value":6.841909119345252},"#1193":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":1000341000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"#1193"}],"scale":100,"value":2.357296162008755},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"equity@2011Q1"}],"scale":100,"value":6.858239469862719},"#1194":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":1233773000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1194"}],"scale":100,"value":-0.18228636872423046},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"equity@2010Q2"}],"scale":100,"value":4.11166147694634},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"equity@2010Q3"}],"scale":100,"value":5.818123692976064},"#1195":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":1423523500},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"#1195"}],"scale":100,"value":7.359906597959219},"#1196":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":1423523500},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1196"}],"scale":100,"value":7.359906597959219},"#1197":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":41339000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1197"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":7.041891238135478},"#1198":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":1450227500},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"#1198"}],"scale":100,"value":7.982540670343101},"#1199":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":1229812500},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"#1199"}],"scale":100,"value":-34.87978858565838},"#1200":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":1180376500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"#1200"}],"scale":100,"value":-43.21985400420967},"#1201":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":1180376500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1201"}],"scale":100,"value":-43.21985400420967},"#1202":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":1262346500},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1114"},{"ref":"#1202"}],"scale":100,"value":-40.553366290475715},"#1203":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":1278575500},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"#1203"}],"scale":100,"value":-40.2592572749908},"#1204":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":1008611500},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"#1204"}],"scale":100,"value":3.7362254941570665},"#1205":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":126353000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1205"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":5.317625352623634},"#1206":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":960175000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"#1206"}],"scale":100,"value":11.276590204910564},"#1207":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":960175000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1207"}],"scale":100,"value":11.276590204910564},"#1208":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":9591000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1208"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":0.49488525689813656},"#1209":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":0},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1209"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":0},"#1210":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":129653000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1210"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":6.883500315630253},"#1211":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":-19998000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1211"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":-4.018971442352138},"#1212":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":-9942000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1212"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":-1.9379210329341312},"#1213":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":-20112000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1213"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":-3.9679674228927597},"#1214":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":55063000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1214"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":11.107838608226928},"#1215":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":5011000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1215"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":0.24890894333657876},"#1216":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":129629000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1216"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":27.14220506206133},"#1217":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":82808000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1217"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":16.460139698896015},"revenue@FY2008":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":1909613000},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2008-12-31","value":1059707000}},"quality":[{"metric":"revenue","periodKey":"FY2013","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.9487e+9 but the year reports 1.9380e+9 (0.55% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2014","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.8835e+9 but the year reports 1.9476e+9 (3.29% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2013","rule":"period-consistency","severity":"warning","message":"Quarters sum to -1.4681e+8 but the year reports -1.5315e+8 (4.14% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2014","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.2678e+7 but the year reports -2.3670e+7 (153.56% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"totalAssets","periodKey":"2012Q4","rule":"accounting-identity","severity":"warning","message":"Assets 2.0894e+9 ≠ liabilities + mezzanine + equity 2.0787e+9 (0.51% apart)."},{"metric":"totalAssets","periodKey":"FY2012","rule":"accounting-identity","severity":"warning","message":"Assets 2.0894e+9 ≠ liabilities + mezzanine + equity 2.0787e+9 (0.51% apart)."},{"metric":"totalAssets","periodKey":"2013Q4","rule":"accounting-identity","severity":"warning","message":"Assets 1.8825e+9 ≠ liabilities + mezzanine + equity 1.8663e+9 (0.86% apart)."},{"metric":"totalAssets","periodKey":"FY2013","rule":"accounting-identity","severity":"warning","message":"Assets 1.8825e+9 ≠ liabilities + mezzanine + equity 1.8663e+9 (0.86% apart)."},{"metric":"grossProfit","periodKey":"2013Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.6474e+8 ≠ revenue − cost 1.7568e+8 (6.23% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2014Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.3842e+8 ≠ revenue − cost 1.2714e+8 (8.15% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2014Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.1855e+8 ≠ revenue − cost 1.4918e+8 (20.53% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2014Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.4729e+8 ≠ revenue − cost 1.3248e+8 (10.06% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2014Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.5242e+8 ≠ revenue − cost 1.4117e+8 (7.38% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2016Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.5666e+8 ≠ revenue − cost 1.5888e+8 (1.39% apart) — check whether revenue includes a component outside the cost base."}]}