{"schemaVersion":2,"ticker":"LBRT","company":{"ticker":"LBRT","name":"Liberty Energy Inc.","exchange":"NYSE","cik":1694028,"sic":"1389","sicDescription":"Oil & Gas Field Services, NEC","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:43.456Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[374773000,1489855000,2155136000,1990346000,965787000,2470782000,4149228000,4747928000,4315161000,4006116000],"costOfRevenue":[354729000,1147008000,1628753000,1621180000,857981000,2249926000,3149036000,3349370000,3200506000,3168109000],"grossProfit":[20044000,342847000,526383000,369166000,107806000,220856000,1000192000,1398558000,1114655000,838007000],"operatingExpenses":[35789000,80089000,98420000,97589000,84098000,123406000,180040000,221406000,225474000,247436000],"operatingIncome":[-54434000,181137000,306563000,103597000,-177026000,-181224000,495890000,760579000,389468000,72708000],"pretaxIncome":[null,null,null,88916000,-191531000,-177788000,399509000,734890000,403271000,195191000],"interestExpense":[6126000,12636000,17145000,14681000,14505000,null,22715000,29493000,32692000,40306000],"netIncome":[0,0,126349000,39003000,-115583000,-179244000,399602000,556317000,316010000,147872000],"dilutedEps":[null,null,1.81,0.53,-1.36,-1.03,2.11,3.15,1.87,0.89],"cash":[11484000,16321000,103312000,112690000,68978000,19998000,43676000,36784000,19984000,27554000],"currentAssets":[null,352029000,461221000,488974000,567133000,630377000,956673000,954254000,848523000,877970000],"totalAssets":[null,852103000,1116501000,1283429000,1889942000,2040660000,2575932000,3033557000,3296394000,3558305000],"currentLiabilities":[null,220505000,219736000,266495000,356146000,569247000,649497000,639424000,666523000,720353000],"totalLiabilities":[null,416851000,375687000,501937000,579899000,810221000,1078626000,1192149000,1317525000,1479416000],"totalDebt":[null,196357000,106524000,106140000,105775000,122452000,218446000,140000000,190500000,246607000],"equity":[228972000,401322000,740814000,781492000,1310043000,1230439000,1497306000,1841408000,1978869000,2078889000],"temporaryEquity":[null,42486000,0,null,null,null,null,null,null,null],"operatingCashFlow":[-40708000,195109000,351258000,261100000,85425000,135467000,530364000,1014583000,829374000,609598000],"capex":[102428000,311794000,258835000,195173000,103637000,198794000,451905000,603298000,651034000,595493000],"depreciationAndAmortization":[41362000,81473000,125110000,165379000,180084000,262757000,323028000,421514000,505050000,500332000],"dilutedShares":[null,null,117838000,105256000,85242000,174019000,189349000,176360000,169398000,165365000],"totalCosts":[429207000,1308718000,1848573000,1886749000,1142813000,2652006000,3653338000,3987349000,3925693000,3933408000],"capexOutflow":[-102428000,-311794000,-258835000,-195173000,-103637000,-198794000,-451905000,-603298000,-651034000,-595493000],"grossMargin":[5.348304173459668,23.01210520486893,24.424583877769198,18.54783037723089,11.1625027050478,8.938708473673517,24.105496251350853,29.456175409568132,25.83113353128655,20.918191085829765],"ebitda":[null,null,null,268976000,3058000,null,745252000,1185897000,941013000,735829000],"operatingMargin":[-14.524525512777068,12.158028801460546,14.224763541604798,5.204974411484234,-18.329714522974527,-7.334681894234294,11.951379871147115,16.019177207405,9.025572858115838,1.8149249797060296],"netMargin":[0,0,5.862692656055116,1.9596090328013323,-11.967752723944306,-7.25454532208831,9.630755407993968,11.717047941754803,7.323249352689273,3.691156222136353],"currentRatio":[null,1.596467200290243,2.0989778643463066,1.834833674177752,1.5924171547623727,1.1073874785462199,1.4729444477803593,1.4923650035031528,1.273058844180921,1.218805224660687],"netDebt":[null,180036000,3212000,-6550000,36797000,102454000,174770000,103216000,170516000,219053000],"freeCashFlow":[-143136000,-116685000,92423000,65927000,-18212000,-63327000,78459000,411285000,178340000,14105000],"ebit":[null,null,null,103597000,-177026000,null,422224000,764383000,435963000,235497000],"fcfMargin":[-38.19271932609873,-7.83197022529038,4.28849965849023,3.3123386587055723,-1.885716001561421,-2.5630346991357396,1.890930071810949,8.662410213465748,4.132870129295291,0.35208665949762813],"debtToCapital":[null,32.85325400423974,12.571606607988784,11.957658128593831,7.470946124431248,9.051135679075403,12.731793406040035,7.06568258531307,8.781355315762324,10.604490396887375],"returnOnAssets":[null,0,12.8364058998153,3.250344801723384,-7.284556391294935,-9.120434986803549,17.311557963103517,19.83485483258814,9.984595457373999,4.314470992818211],"returnOnEquity":[0,0,22.12503589765142,5.124199733824868,-11.052456688508679,-14.111023026339096,29.299073043851237,33.32522641951362,16.54382653404452,7.288359729683239],"revenueGrowth":[null,297.5353080398001,44.65407707461464,-7.646385193324223,-51.47642671173755,155.83094409015655,67.9317722081511,14.429190201165131,-9.114860208495157,-7.161841701850758]}},"quarterly":{"keys":["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":["Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[252394000,346725000,441853000,448883000,495160000,628084000,558777000,473115000,535148000,542147000,515079000,397971000,472344000,88362000,147495000,257586000,552032000,581288000,653727000,683735000,792770000,942619000,1188247000,1225592000,1262077000,1194988000,1215905000,1074958000,1073125000,1159884000,1138578000,943574000,977461000,1042521000,947397000,1038737000,1021184000,1188596000],"costOfRevenue":[211633000,267626000,328434000,339315000,376827000,455469000,418867000,377590000,429299000,426444000,421007000,344430000,392716000,89518000,139237000,236510000,498935000,521956000,593683000,635352000,670019000,713718000,874453000,890846000,888416000,833456000,850247000,777251000,782680000,835798000,840274000,741754000,761616000,812107000,769761000,824625000,843817000,980255000],"grossProfit":[40761000,79099000,113419000,109568000,118333000,172615000,139910000,95525000,105849000,115703000,94072000,53541000,79628000,-1156000,8258000,21076000,53097000,59332000,60044000,48383000,122751000,228901000,313794000,334746000,373661000,361532000,365658000,297707000,290445000,324086000,298304000,201820000,215845000,230414000,177636000,214112000,177367000,208341000],"operatingExpenses":[17084000,20022000,22245000,20738000,21677000,27313000,24659000,25403000,22088000,23989000,25302000,26210000,28613000,18064000,17307000,20114000,26359000,29403000,32281000,35363000,38318000,42162000,50473000,49087000,53036000,58034000,55040000,55296000,52986000,57700000,58614000,56174000,65775000,58344000,58284000,65033000,59543000,67169000],"operatingIncome":[9574000,41546000,66989000,63028000,68560000,114211000,82245000,41547000,44151000,51203000,26570000,-18327000,6286000,-73542000,-55402000,-54368000,-42219000,-36004000,-39566000,-63435000,3839000,110604000,182983000,198464000,225120000,206478000,205227000,123754000,115433000,141833000,107278000,24924000,18172000,37073000,-2419000,19882000,22278000,12716000],"interestExpense":[1452000,2511000,3326000,5347000,6494000,3540000,3648000,3463000,4182000,3597000,3726000,3176000,3608000,3656000,3595000,3646000,3754000,null,null,null,8489000,null,null,null,7891000,null,7307000,7097000,7541000,8063000,8589000,8499000,9543000,10162000,10902000,9699000,7731000,3354000],"netIncome":[8122000,39035000,63663000,57681000,45282000,49595000,34093000,18986000,18121000,22032000,10998000,-12148000,1720000,-45771000,-34502000,-37030000,-34205000,-50560000,-38890000,-55589000,-5376000,105156000,146953000,152869000,162655000,152671000,148608000,92383000,81892000,108421000,73804000,51893000,20111000,71016000,43055000,13690000,22558000,43121000],"dilutedEps":[null,null,null,null,0.34,0.71,0.49,0.27,0.26,0.32,0.15,-0.15,0.02,-0.55,-0.41,-0.41,-0.21,-0.29,-0.22,-0.30697822620553145,-0.03,0.55,0.78,0.8167799635485831,0.9,0.87,0.85,0.5245173629513561,0.48,0.64,0.44,0.3180691024196577,0.12,0.43,0.26,0.08082025746318075,0.14,0.26],"cash":[12826000,609000,21145000,16321000,98070000,83331000,87077000,103312000,103300000,32503000,139995000,112690000,56531000,124504000,84819000,68978000,69534000,30710000,34705000,19998000,32925000,41476000,24045000,43676000,20876000,31667000,26603000,36784000,23788000,30043000,23012000,19984000,24100000,19563000,13454000,27554000,699146000,555359000],"currentAssets":[null,null,null,352029000,478516000,518792000,502061000,461221000,479112000,486025000,496339000,488974000,517973000,299690000,337644000,567133000,583223000,668691000,671565000,630377000,761561000,840924000,996061000,956673000,1070192000,1073915000,1067624000,954254000,978008000,1002312000,922520000,848523000,858510000,921377000,894408000,877970000,1680474000,1566676000],"totalAssets":[null,null,null,852103000,1038926000,1091557000,1101033000,1116501000,1268856000,1303375000,1295230000,1283429000,1298552000,1051120000,1058747000,1889942000,1916775000,1975127000,1966092000,2040660000,2190880000,2335133000,2525158000,2575932000,2760622000,2924502000,3089123000,3033557000,3097619000,3241355000,3272884000,3296394000,3355822000,3441048000,3503385000,3558305000,4443482000,4488096000],"currentLiabilities":[null,null,null,220505000,250014000,205697000,204837000,219736000,274409000,270696000,253980000,266495000,283268000,100952000,166015000,356146000,393549000,491144000,509052000,569247000,623200000,622072000,704857000,649497000,754777000,744230000,793809000,639424000,662365000,743897000,748571000,666523000,716559000,793378000,677203000,720353000,759833000,788742000],"totalLiabilities":[null,null,null,416851000,388006000,352061000,357437000,375687000,513374000,510929000,491765000,501937000,517099000,331163000,382452000,579899000,639040000,745693000,774238000,810221000,957214000,1005117000,1117720000,1078626000,1170503000,1250561000,1300561000,1192149000,1213135000,1304460000,1303886000,1317525000,1381710000,1406065000,1433720000,1479416000,2495110000,2524342000],"totalDebt":[null,null,null,196357000,107275000,107205000,107084000,106524000,106433000,106772000,106238000,106140000,106039000,105949000,105862000,105775000,105687000,105596000,121504000,122452000,212202000,253950000,253698000,218446000,210000000,288000000,223000000,140000000,166000000,147000000,123000000,190500000,210000000,160000000,253000000,246607000,1278493000,1291847000],"equity":[null,null,null,401322000,650920000,739496000,743596000,740814000,755482000,792446000,803465000,781492000,781453000,719957000,676295000,1310043000,1277735000,1229434000,1191854000,1230439000,1233666000,1330016000,1407438000,1497306000,1590119000,1673941000,1788562000,1841408000,1884484000,1936895000,1968998000,1978869000,1974112000,2034983000,2069665000,2078889000,1948373000,1963754000],"temporaryEquity":[null,null,null,42486000,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"operatingCashFlow":[84289000,-38728000,69546000,80002000,30702000,78499000,114426000,127631000,49494000,48219000,147362000,16025000,231000,null,-26625000,15419000,27528000,8038000,44576000,55325000,14552000,121077000,156981000,237754000,203939000,240449000,275453000,294742000,159396000,248191000,244495000,177292000,192118000,170589000,51456000,195435000,8400000,133042000],"capex":[124885000,80266000,47200000,59443000,54985000,85876000,46218000,71756000,66333000,64075000,27827000,36938000,45395000,25065000,12312000,20865000,25361000,42500000,55147000,75786000,90989000,133748000,102223000,124945000,133138000,159143000,172931000,138086000,144986000,135965000,166591000,203492000,133930000,137511000,118665000,205387000,156998000,223863000],"depreciationAndAmortization":[14146000,17521000,24164000,25642000,28016000,30606000,32305000,34183000,38387000,40368000,42324000,44299000,44831000,44931000,44496000,45826000,62056000,63214000,65852000,71635000,74588000,77379000,82848000,88213000,94401000,99695000,108997000,118421000,123186000,123305000,126395000,132164000,127742000,129366000,122981000,120243000,114059000,114213000],"dilutedShares":[null,null,null,null,118182000,118638000,118470000,116074000,114171000,114338000,113064000,94006000,114952000,83292000,84937000,91071000,163207000,172523000,178311000,181870000,183999000,190441000,189907000,186001000,181088000,176225000,173984000,173588000,171441000,169669000,168595000,167751000,165784000,164243000,165066000,166082000,166255000,167663000],"totalCosts":[242820000,305179000,374864000,385855000,426600000,513873000,476532000,431568000,490997000,490944000,488509000,416298000,466058000,161904000,202897000,311954000,594251000,617292000,693293000,747170000,788931000,832015000,1005264000,1027128000,1036957000,988510000,1010678000,951204000,957692000,1018051000,1031300000,918650000,959289000,1005448000,949816000,1018855000,998906000,1175880000],"capexOutflow":[-124885000,-80266000,-47200000,-59443000,-54985000,-85876000,-46218000,-71756000,-66333000,-64075000,-27827000,-36938000,-45395000,-25065000,-12312000,-20865000,-25361000,-42500000,-55147000,-75786000,-90989000,-133748000,-102223000,-124945000,-133138000,-159143000,-172931000,-138086000,-144986000,-135965000,-166591000,-203492000,-133930000,-137511000,-118665000,-205387000,-156998000,-223863000],"grossMargin":[16.14974999405691,22.8131804744394,25.668944196373,24.40903308880042,23.89793198158171,27.482788926321955,25.038611109619758,20.190651321560296,19.779388131881273,21.341628746446997,18.263606165267852,13.453492842443293,16.85805260572803,-1.3082546796134085,5.598833858774873,8.18212169916067,9.61846414700597,10.206988618378498,9.184873808179868,7.0762795527507,15.483809932262826,24.283512214372934,26.4081457811381,27.31300465407738,29.606830645039885,30.254027655507837,30.072908656515107,27.694756446298367,27.065346534653468,27.94124240010208,26.199698220060462,21.38888947766683,22.08221095266205,22.101617137688354,18.74990104465182,20.612724876460547,17.368760184256708,17.528327539382598],"operatingMargin":[3.7932755929221775,11.982406806546974,15.160924560883371,14.041075291334268,13.846029566200823,18.184032709000707,14.718751845548402,8.781585872356615,8.250241054811006,9.44448645846975,5.158432007517293,-4.605109417520372,1.330809748827126,-83.22808447070007,-37.561951252584834,-21.106737167392637,-7.647926207176396,-6.193831629071992,-6.052373544308251,-9.277717244253987,0.4842514222283891,11.733690918600198,15.399407698904351,16.1933171887545,17.837263495016547,17.278667233478494,16.878539030598606,11.512449788735932,10.756715200931858,12.228205579178608,9.422103711822993,2.6414462458694286,1.859102306895109,3.556091436047811,-0.2553311863980992,1.9140552420872654,2.181585297066934,1.0698336524773766],"netMargin":[3.2179845796651265,11.258201744898695,14.40818552776602,12.849896298144506,9.144922853219162,7.896236809089229,6.101360650134132,4.0129778172325965,3.3861660699470053,4.063842463390925,2.1352064440600373,-3.0524837236884093,0.3641413884795827,-51.799416038568616,-23.391979389131833,-14.375781292461548,-6.196198771085734,-8.697925985053882,-5.948966464594547,-8.130196640511308,-0.6781285871059702,11.15572675704606,12.367209847784173,12.473074236777002,12.887882435065373,12.775944193581859,12.222007475913003,8.594103211474309,7.631170646476412,9.347572688303313,6.482120680357428,5.49962165129603,2.0574733928003264,6.811949111816452,4.544557350297711,1.3179466987312478,2.209004449736776,3.6278937502734316],"currentRatio":[null,null,null,1.596467200290243,1.9139568184181686,2.522117483482987,2.451026914082905,2.0989778643463066,1.7459777193896702,1.7954642846588054,1.9542444286951728,1.834833674177752,1.8285616448028015,2.9686385609002297,2.033816221425775,1.5924171547623727,1.4819577740001881,1.3614968318863714,1.3192463638292355,1.1073874785462199,1.2220170089858793,1.351811365886907,1.4131391189986053,1.4729444477803593,1.4178916421671566,1.4429880547680152,1.3449381400311662,1.4923650035031528,1.4765393702867755,1.3473800808445255,1.2323747513595904,1.273058844180921,1.19810092399928,1.161334193789089,1.320738390113452,1.218805224660687,2.2116359779056713,1.986297166880932],"netDebt":[null,null,null,180036000,9205000,23874000,20007000,3212000,3133000,74269000,-33757000,-6550000,49508000,-18555000,21043000,36797000,36153000,74886000,86799000,102454000,179277000,212474000,229653000,174770000,189124000,256333000,196397000,103216000,142212000,116957000,99988000,170516000,185900000,140437000,239546000,219053000,579347000,736488000],"freeCashFlow":[-40596000,-118994000,22346000,20559000,-24283000,-7377000,68208000,55875000,-16839000,-15856000,119535000,-20913000,-45164000,null,-38937000,-5446000,2167000,-34462000,-10571000,-20461000,-76437000,-12671000,54758000,112809000,70801000,81306000,102522000,156656000,14410000,112226000,77904000,-26200000,58188000,33078000,-67209000,-9952000,-148598000,-90821000],"fcfMargin":[-16.0843760152777,-34.319417405725,5.057338073974829,4.580035332146684,-4.904071411261007,-1.1745244266690442,12.206658470194728,11.81002504676453,-3.146606172498075,-2.9246680328398016,23.20711968455324,-5.254905508190295,-9.561675389123181,null,-26.398860978338252,-2.114245339420621,0.39254970726334704,-5.928558649068965,-1.6170358574756742,-2.9925336570454926,-9.641762427942531,-1.3442334601785026,4.608301136043264,9.204449767948878,5.6098795873785825,6.803917696244649,8.431744256335815,14.573220535127884,1.3428072218986604,9.675622734687261,6.842218978409911,-2.7766767630307743,5.952974082853434,3.172885726042929,-7.094069328908578,-0.9580865993990779,-14.551540172975683,-7.641031940205083],"debtToCapital":[null,null,null,32.85325400423974,14.148734824154735,12.66149443546187,12.588047209291389,12.571606607988784,12.348433430210635,11.873872631553194,11.67831698917119,11.957658128593831,11.948164039788528,12.82821531748165,13.534622844262726,7.470946124431248,7.6395344298413645,7.909634989475892,9.251399846804906,9.051135679075403,14.676443492766975,16.032541102523666,15.272560464645881,12.731793406040035,11.665895421358256,14.679340510239605,11.085912340758078,7.06568258531307,8.095649612481735,7.054098215121203,5.879546729968193,8.781355315762324,9.614891544023383,7.28935030476318,10.892659940198007,10.604490396887375,39.62026932633707,39.68075326184014],"returnOnAssets":[null,null,null,19.774722069984495,19.79553885454787,19.808493738760323,16.952352926751516,15.031565515461716,10.468493124567226,7.78577429338286,5.853864955557883,3.250344801723384,1.7606862641231937,-3.8395494575269855,-7.706192541388466,-7.284556391294935,-9.42411145118366,-10.329427835864026,-10.624367115076208,-9.120434986803549,-7.323643295262139,0.24597124071401724,8.511839688282773,17.311557963103517,22.92770961215405,23.3912809539065,21.972644404510568,19.83485483258814,16.235385331535525,13.99007469683452,11.207155226330308,9.984595457373999,7.878866483787486,6.489402090834689,5.491960251282822,4.314470992818211,3.854677289152981,3.0879499729100646],"returnOnEquity":[null,null,null,53.46742948528782,31.595434154734836,29.238968162099592,25.101130183594318,25.90864835711334,17.177876595738628,12.17174018337509,9.067127928375157,5.124199733824868,2.941178384251774,-5.977375077938882,-12.258879818348921,-11.052456688508679,-14.715314968812951,-16.03546953894832,-17.20258930096047,-14.111023026339096,-11.978572916073539,0.41422961964484556,14.707389550693033,29.299073043851237,40.20369822773334,40.95584590591676,38.59843554443054,33.32522641951362,27.37314162222274,23.88942616058996,18.97507957291434,16.54382653404452,13.177280026206423,10.917958708701526,9.214683176090702,7.288359729683239,7.664478003102625,6.123133379364535],"revenueGrowth":[null,null,null,null,96.18532928675008,81.14759535655058,26.462194440232388,5.3982886409153386,8.075773487357619,-13.682405538112741,-7.820293247574616,-15.882819187723918,-11.735818876273484,-83.70146842092643,-71.36458679154072,-35.27518336763231,16.870755212302903,557.84839636948,343.2197701617004,165.43950369973524,43.609428438931076,62.16040929797278,81.7650181191843,79.24956306171251,59.198380362526336,26.773171344944235,2.327630534728886,-12.290713385857611,-14.971511246936597,-2.9376027206967747,-6.3596251351873745,-12.222244962128748,-8.914525334886426,-10.118511851185119,-16.791207980480916,10.085377511461747,4.473119643648182,14.011708157437596]}},"filings":[{"accn":"0001694028-19-000015","filed":"2019-02-28","form":"10-K"},{"accn":"0001694028-20-000019","filed":"2020-02-27","form":"10-K"},{"accn":"0001694028-21-000007","filed":"2021-02-24","form":"10-K"},{"accn":"0001694028-22-000006","filed":"2022-02-22","form":"10-K"},{"accn":"0001694028-21-000021","filed":"2021-04-30","form":"10-Q"},{"accn":"0001694028-21-000035","filed":"2021-07-30","form":"10-Q"},{"accn":"0001694028-21-000042","filed":"2021-10-28","form":"10-Q"},{"accn":"0001694028-23-000010","filed":"2023-02-10","form":"10-K"},{"accn":"0001694028-22-000020","filed":"2022-04-25","form":"10-Q"},{"accn":"0001694028-22-000033","filed":"2022-07-27","form":"10-Q"},{"accn":"0001694028-22-000050","filed":"2022-10-21","form":"10-Q"},{"accn":"0001694028-24-000006","filed":"2024-02-09","form":"10-K"},{"accn":"0001694028-23-000021","filed":"2023-04-21","form":"10-Q"},{"accn":"0001694028-23-000032","filed":"2023-07-21","form":"10-Q"},{"accn":"0001694028-23-000039","filed":"2023-10-19","form":"10-Q"},{"accn":"0001694028-25-000056","filed":"2025-02-06","form":"10-K"},{"accn":"0001694028-24-000031","filed":"2024-04-18","form":"10-Q"},{"accn":"0001694028-24-000082","filed":"2024-07-18","form":"10-Q"},{"accn":"0001694028-24-000112","filed":"2024-10-17","form":"10-Q"},{"accn":"0001694028-26-000006","filed":"2026-02-02","form":"10-K"},{"accn":"0001694028-25-000083","filed":"2025-04-17","form":"10-Q"},{"accn":"0001694028-25-000100","filed":"2025-07-25","form":"10-Q"},{"accn":"0001694028-25-000115","filed":"2025-10-17","form":"10-Q"},{"accn":"0001694028-26-000023","filed":"2026-04-23","form":"10-Q"},{"accn":"0001694028-26-000039","filed":"2026-07-23","form":"10-Q"},{"accn":"0001694028-18-000005","filed":"2018-05-10","form":"10-Q"},{"accn":"0001694028-18-000018","filed":"2018-08-03","form":"10-Q"},{"accn":"0001694028-18-000027","filed":"2018-11-01","form":"10-Q"},{"accn":"0001694028-19-000025","filed":"2019-05-03","form":"10-Q"},{"accn":"0001694028-19-000049","filed":"2019-10-31","form":"10-Q"},{"accn":"0001694028-19-000038","filed":"2019-08-01","form":"10-Q"},{"accn":"0001694028-20-000035","filed":"2020-05-01","form":"10-Q"},{"accn":"0001694028-20-000048","filed":"2020-07-31","form":"10-Q"},{"accn":"0001694028-20-000061","filed":"2020-10-30","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":374773000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":374773000},"#1":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":252394000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":252394000},"#2":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":346725000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":346725000},"#3":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":441853000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":441853000},"#4":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":448883000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":448883000},"#5":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1489855000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":1489855000},"#6":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":495160000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":495160000},"#7":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":628084000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":628084000},"#8":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":558777000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":558777000},"#9":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":473115000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":473115000},"#10":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2155136000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":2155136000},"#11":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":535148000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":535148000},"#12":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":542147000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":542147000},"#13":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":515079000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":515079000},"#14":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":397971000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":397971000},"#15":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1990346000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":1990346000},"#16":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":472344000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":472344000},"#17":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":88362000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":88362000},"#18":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":147495000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":147495000},"#19":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":257586000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":257586000},"#20":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":965787000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":965787000},"#21":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":552032000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":552032000},"#22":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":581288000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":581288000},"#23":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":653727000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":653727000},"#24":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2470782000},"#25":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1787047000},"#26":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":683735000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":683735000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":2470782000},"#27":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":792770000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":792770000},"#28":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":942619000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":942619000},"#29":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1188247000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":1188247000},"#30":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4149228000},"#31":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2923636000},"#32":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":1225592000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":1225592000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":4149228000},"#33":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1262077000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":1262077000},"#34":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1194988000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":1194988000},"#35":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1215905000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":1215905000},"#36":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4747928000},"#37":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":3672970000},"#38":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":1074958000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":1074958000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":4747928000},"#39":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1073125000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":1073125000},"#40":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1159884000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":1159884000},"#41":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1138578000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":1138578000},"#42":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4315161000},"#43":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3371587000},"#44":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":943574000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":943574000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":4315161000},"#45":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":977461000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":977461000},"#46":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1042521000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":1042521000},"#47":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":947397000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":947397000},"#48":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4006116000},"#49":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2967379000},"#50":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":1038737000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":1038737000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":4006116000},"#51":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1021184000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":1021184000},"#52":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1188596000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":1188596000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":392716000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":89518000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":139237000},"costOfRevenue@2020Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":236510000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":857981000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":354729000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":211633000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":267626000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":328434000},"costOfRevenue@2017Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":339315000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1147008000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":376827000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":455469000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":418867000},"costOfRevenue@2018Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":377590000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1628753000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":429299000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":426444000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":421007000},"costOfRevenue@2019Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":344430000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1621180000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":498935000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":521956000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":593683000},"#53":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2249926000},"#54":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1614574000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":635352000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2249926000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":670019000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":713718000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":874453000},"#55":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3149036000},"#56":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2258190000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":890846000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3149036000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":888416000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":833456000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":850247000},"#57":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3349370000},"#58":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2572119000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":777251000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3349370000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":782680000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":835798000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":840274000},"#59":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3200506000},"#60":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2458752000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":741754000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3200506000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":761616000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":812107000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":769761000},"#61":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3168109000},"#62":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2343484000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":824625000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3168109000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":843817000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":980255000},"grossProfit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"costOfRevenue@FY2016","weight":-1}],"rule":"accounting-identity","value":20044000},"grossProfit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"costOfRevenue@2017Q1","weight":-1}],"rule":"accounting-identity","value":40761000},"grossProfit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"costOfRevenue@2017Q2","weight":-1}],"rule":"accounting-identity","value":79099000},"grossProfit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"costOfRevenue@2017Q3","weight":-1}],"rule":"accounting-identity","value":113419000},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"costOfRevenue@2017Q4","weight":-1}],"rule":"accounting-identity","value":109568000},"grossProfit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"costOfRevenue@FY2017","weight":-1}],"rule":"accounting-identity","value":342847000},"grossProfit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"costOfRevenue@2018Q1","weight":-1}],"rule":"accounting-identity","value":118333000},"grossProfit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"costOfRevenue@2018Q2","weight":-1}],"rule":"accounting-identity","value":172615000},"grossProfit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"costOfRevenue@2018Q3","weight":-1}],"rule":"accounting-identity","value":139910000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"costOfRevenue@2018Q4","weight":-1}],"rule":"accounting-identity","value":95525000},"grossProfit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"costOfRevenue@FY2018","weight":-1}],"rule":"accounting-identity","value":526383000},"grossProfit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"costOfRevenue@2019Q1","weight":-1}],"rule":"accounting-identity","value":105849000},"grossProfit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"costOfRevenue@2019Q2","weight":-1}],"rule":"accounting-identity","value":115703000},"grossProfit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"costOfRevenue@2019Q3","weight":-1}],"rule":"accounting-identity","value":94072000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"costOfRevenue@2019Q4","weight":-1}],"rule":"accounting-identity","value":53541000},"grossProfit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"costOfRevenue@FY2019","weight":-1}],"rule":"accounting-identity","value":369166000},"grossProfit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"costOfRevenue@2020Q1","weight":-1}],"rule":"accounting-identity","value":79628000},"grossProfit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"costOfRevenue@2020Q2","weight":-1}],"rule":"accounting-identity","value":-1156000},"grossProfit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"costOfRevenue@2020Q3","weight":-1}],"rule":"accounting-identity","value":8258000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"costOfRevenue@2020Q4","weight":-1}],"rule":"accounting-identity","value":21076000},"grossProfit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"costOfRevenue@FY2020","weight":-1}],"rule":"accounting-identity","value":107806000},"grossProfit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"costOfRevenue@2021Q1","weight":-1}],"rule":"accounting-identity","value":53097000},"grossProfit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"costOfRevenue@2021Q2","weight":-1}],"rule":"accounting-identity","value":59332000},"grossProfit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"costOfRevenue@2021Q3","weight":-1}],"rule":"accounting-identity","value":60044000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"costOfRevenue@2021Q4","weight":-1}],"rule":"accounting-identity","value":48383000},"grossProfit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"costOfRevenue@FY2021","weight":-1}],"rule":"accounting-identity","value":220856000},"grossProfit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"costOfRevenue@2022Q1","weight":-1}],"rule":"accounting-identity","value":122751000},"grossProfit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"costOfRevenue@2022Q2","weight":-1}],"rule":"accounting-identity","value":228901000},"grossProfit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"costOfRevenue@2022Q3","weight":-1}],"rule":"accounting-identity","value":313794000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"costOfRevenue@2022Q4","weight":-1}],"rule":"accounting-identity","value":334746000},"grossProfit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"costOfRevenue@FY2022","weight":-1}],"rule":"accounting-identity","value":1000192000},"grossProfit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"costOfRevenue@2023Q1","weight":-1}],"rule":"accounting-identity","value":373661000},"grossProfit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"costOfRevenue@2023Q2","weight":-1}],"rule":"accounting-identity","value":361532000},"grossProfit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"costOfRevenue@2023Q3","weight":-1}],"rule":"accounting-identity","value":365658000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"costOfRevenue@2023Q4","weight":-1}],"rule":"accounting-identity","value":297707000},"grossProfit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"costOfRevenue@FY2023","weight":-1}],"rule":"accounting-identity","value":1398558000},"grossProfit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"costOfRevenue@2024Q1","weight":-1}],"rule":"accounting-identity","value":290445000},"grossProfit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"costOfRevenue@2024Q2","weight":-1}],"rule":"accounting-identity","value":324086000},"grossProfit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"costOfRevenue@2024Q3","weight":-1}],"rule":"accounting-identity","value":298304000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"costOfRevenue@2024Q4","weight":-1}],"rule":"accounting-identity","value":201820000},"grossProfit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"costOfRevenue@FY2024","weight":-1}],"rule":"accounting-identity","value":1114655000},"grossProfit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"costOfRevenue@2025Q1","weight":-1}],"rule":"accounting-identity","value":215845000},"grossProfit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"costOfRevenue@2025Q2","weight":-1}],"rule":"accounting-identity","value":230414000},"grossProfit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"costOfRevenue@2025Q3","weight":-1}],"rule":"accounting-identity","value":177636000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"costOfRevenue@2025Q4","weight":-1}],"rule":"accounting-identity","value":214112000},"grossProfit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"costOfRevenue@FY2025","weight":-1}],"rule":"accounting-identity","value":838007000},"grossProfit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"costOfRevenue@2026Q1","weight":-1}],"rule":"accounting-identity","value":177367000},"grossProfit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"costOfRevenue@2026Q2","weight":-1}],"rule":"accounting-identity","value":208341000},"#63":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":35789000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#63"}],"rule":"component-sum","value":35789000},"#64":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":17084000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#64"}],"rule":"component-sum","value":17084000},"#65":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":20022000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#65"}],"rule":"component-sum","value":20022000},"#66":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":22245000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#66"}],"rule":"component-sum","value":22245000},"#67":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":20738000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"}],"rule":"component-sum","value":20738000},"#68":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":80089000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#68"}],"rule":"component-sum","value":80089000},"#69":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":21677000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#69"}],"rule":"component-sum","value":21677000},"#70":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":27313000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#70"}],"rule":"component-sum","value":27313000},"#71":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":24659000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#71"}],"rule":"component-sum","value":24659000},"#72":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":25403000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#72"}],"rule":"component-sum","value":25403000},"#73":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":98420000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#73"}],"rule":"component-sum","value":98420000},"#74":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":22088000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#74"}],"rule":"component-sum","value":22088000},"#75":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":23989000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#75"}],"rule":"component-sum","value":23989000},"#76":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":25302000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#76"}],"rule":"component-sum","value":25302000},"#77":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":26210000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"}],"rule":"component-sum","value":26210000},"#78":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":97589000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#78"}],"rule":"component-sum","value":97589000},"#79":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":28613000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#79"}],"rule":"component-sum","value":28613000},"#80":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":18064000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#80"}],"rule":"component-sum","value":18064000},"#81":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":17307000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#81"}],"rule":"component-sum","value":17307000},"#82":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":20114000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#82"}],"rule":"component-sum","value":20114000},"#83":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":84098000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#83"}],"rule":"component-sum","value":84098000},"#84":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":26359000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#84"}],"rule":"component-sum","value":26359000},"#85":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":29403000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#85"}],"rule":"component-sum","value":29403000},"#86":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":32281000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#86"}],"rule":"component-sum","value":32281000},"#87":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":123406000},"#88":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":88043000},"#89":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":35363000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"}],"rule":"component-sum","value":35363000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#87"}],"rule":"component-sum","value":123406000},"#90":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":38318000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#90"}],"rule":"component-sum","value":38318000},"#91":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":42162000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#91"}],"rule":"component-sum","value":42162000},"#92":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":50473000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#92"}],"rule":"component-sum","value":50473000},"#93":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":180040000},"#94":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":130953000},"#95":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":49087000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"}],"rule":"component-sum","value":49087000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#93"}],"rule":"component-sum","value":180040000},"#96":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":53036000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#96"}],"rule":"component-sum","value":53036000},"#97":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":58034000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#97"}],"rule":"component-sum","value":58034000},"#98":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":55040000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#98"}],"rule":"component-sum","value":55040000},"#99":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":221406000},"#100":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":166110000},"#101":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":55296000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"}],"rule":"component-sum","value":55296000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#99"}],"rule":"component-sum","value":221406000},"#102":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":52986000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#102"}],"rule":"component-sum","value":52986000},"#103":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":57700000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#103"}],"rule":"component-sum","value":57700000},"#104":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":58614000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#104"}],"rule":"component-sum","value":58614000},"#105":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":225474000},"#106":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":169300000},"#107":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":56174000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"}],"rule":"component-sum","value":56174000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#105"}],"rule":"component-sum","value":225474000},"#108":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":65775000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#108"}],"rule":"component-sum","value":65775000},"#109":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":58344000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#109"}],"rule":"component-sum","value":58344000},"#110":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":58284000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#110"}],"rule":"component-sum","value":58284000},"#111":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":247436000},"#112":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":182403000},"#113":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":65033000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"}],"rule":"component-sum","value":65033000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#111"}],"rule":"component-sum","value":247436000},"#114":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":59543000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#114"}],"rule":"component-sum","value":59543000},"#115":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":67169000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#115"}],"rule":"component-sum","value":67169000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-54434000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":9574000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":41546000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":66989000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":63028000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":181137000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":68560000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":114211000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":82245000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":41547000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":306563000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":44151000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":51203000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":26570000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":-18327000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":103597000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":6286000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-73542000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-55402000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":-54368000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-177026000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-42219000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-36004000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-39566000},"#116":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-181224000},"#117":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-117789000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":-63435000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-181224000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":3839000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":110604000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":182983000},"#118":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":495890000},"#119":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":297426000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":198464000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":495890000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":225120000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":206478000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":205227000},"#120":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":760579000},"#121":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":636825000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121","weight":-1}],"rule":"quarter-from-ytd","value":123754000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":760579000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":115433000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":141833000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":107278000},"#122":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":389468000},"#123":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":364544000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":24924000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":389468000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":18172000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":37073000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-2419000},"#124":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":72708000},"#125":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":52826000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125","weight":-1}],"rule":"quarter-from-ytd","value":19882000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":72708000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":22278000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":12716000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":88916000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-191531000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-177788000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":399509000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":734890000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":403271000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":195191000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":22715000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":7307000},"#126":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":29493000},"#127":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":22396000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127","weight":-1}],"rule":"quarter-from-ytd","value":7097000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":29493000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":7541000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":8063000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":8589000},"#128":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":32692000},"#129":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":24193000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129","weight":-1}],"rule":"quarter-from-ytd","value":8499000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":32692000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":9543000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":10162000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":10902000},"#130":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":40306000},"#131":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":30607000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":9699000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":40306000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":7731000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":3354000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":6126000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1452000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":2511000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":3326000},"interestExpense@2017Q4":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":5347000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":12636000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":6494000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":3540000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":3648000},"interestExpense@2018Q4":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":3463000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":17145000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":4182000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":3597000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":3726000},"interestExpense@2019Q4":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":3176000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":14681000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":3608000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":3656000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":3595000},"interestExpense@2020Q4":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":3646000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":14505000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":3754000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":8489000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":7891000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":0},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":8122000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":39035000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":63663000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":57681000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":0},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2018-01-18","end":"2018-03-31","value":45282000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":49595000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":34093000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":18986000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":126349000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":18121000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":22032000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":10998000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":-12148000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":39003000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1720000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-45771000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-34502000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":-37030000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-115583000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-34205000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-50560000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-38890000},"#132":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-179244000},"#133":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-123655000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133","weight":-1}],"rule":"quarter-from-ytd","value":-55589000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-179244000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-5376000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":105156000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":146953000},"#134":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":399602000},"#135":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":246733000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135","weight":-1}],"rule":"quarter-from-ytd","value":152869000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":399602000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":162655000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":152671000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":148608000},"#136":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":556317000},"#137":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":463934000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":92383000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":556317000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":81892000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":108421000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":73804000},"#138":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":316010000},"#139":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":264117000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":51893000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":316010000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":20111000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":71016000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":43055000},"#140":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":147872000},"#141":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":134182000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":13690000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":147872000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":22558000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":43121000},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.34},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.71},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.49},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0.27},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":1.81},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.26},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.32},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.15},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":-0.15},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":0.53},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.02},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":-0.55},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":-0.41},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":-0.41},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-1.36},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":-0.21},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":-0.29},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":-0.22},"#142":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-1.03},"#143":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":174019000},"#144":{"kind":"computed","op":"product","terms":[{"ref":"#142"},{"ref":"#143"}],"value":-179239570},"#145":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":-0.72},"#146":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":171402000},"#147":{"kind":"computed","op":"product","terms":[{"ref":"#145"},{"ref":"#146"}],"value":-123409440},"#148":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#147","weight":-1}],"value":-55830130},"#149":{"kind":"computed","op":"sum","terms":[{"ref":"#143","weight":4},{"ref":"#146","weight":-3}],"rule":"unaverage-quarter","value":181870000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#148"},{"ref":"#149"}],"rule":"per-share-quarter","value":-0.30697822620553145},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-1.03},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-0.03},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":0.55},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":0.78},"#150":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":2.11},"#151":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":189349000},"#152":{"kind":"computed","op":"product","terms":[{"ref":"#150"},{"ref":"#151"}],"value":399526390},"#153":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":1.3},"#154":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":190465000},"#155":{"kind":"computed","op":"product","terms":[{"ref":"#153"},{"ref":"#154"}],"value":247604500},"#156":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#155","weight":-1}],"value":151921890},"#157":{"kind":"computed","op":"sum","terms":[{"ref":"#151","weight":4},{"ref":"#154","weight":-3}],"rule":"unaverage-quarter","value":186001000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#156"},{"ref":"#157"}],"rule":"per-share-quarter","value":0.8167799635485831},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":2.11},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":0.9},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.87},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.85},"#158":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":3.15},"#159":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":176360000},"#160":{"kind":"computed","op":"product","terms":[{"ref":"#158"},{"ref":"#159"}],"value":555534000},"#161":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":2.62},"#162":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":177284000},"#163":{"kind":"computed","op":"product","terms":[{"ref":"#161"},{"ref":"#162"}],"value":464484080},"#164":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#163","weight":-1}],"value":91049920},"#165":{"kind":"computed","op":"sum","terms":[{"ref":"#159","weight":4},{"ref":"#162","weight":-3}],"rule":"unaverage-quarter","value":173588000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#164"},{"ref":"#165"}],"rule":"per-share-quarter","value":0.5245173629513561},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":3.15},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.48},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.64},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.44},"#166":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":1.87},"#167":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":169398000},"#168":{"kind":"computed","op":"product","terms":[{"ref":"#166"},{"ref":"#167"}],"value":316774260},"#169":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":1.55},"#170":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":169947000},"#171":{"kind":"computed","op":"product","terms":[{"ref":"#169"},{"ref":"#170"}],"value":263417850},"#172":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#171","weight":-1}],"value":53356410},"#173":{"kind":"computed","op":"sum","terms":[{"ref":"#167","weight":4},{"ref":"#170","weight":-3}],"rule":"unaverage-quarter","value":167751000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#172"},{"ref":"#173"}],"rule":"per-share-quarter","value":0.3180691024196577},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":1.87},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.12},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.43},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.26},"#174":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.89},"#175":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":165365000},"#176":{"kind":"computed","op":"product","terms":[{"ref":"#174"},{"ref":"#175"}],"value":147174850},"#177":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":0.81},"#178":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":165126000},"#179":{"kind":"computed","op":"product","terms":[{"ref":"#177"},{"ref":"#178"}],"value":133752060.00000001},"#180":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#179","weight":-1}],"value":13422789.999999985},"#181":{"kind":"computed","op":"sum","terms":[{"ref":"#175","weight":4},{"ref":"#178","weight":-3}],"rule":"unaverage-quarter","value":166082000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#180"},{"ref":"#181"}],"rule":"per-share-quarter","value":0.08082025746318075},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.89},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.14},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.26},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-12-31","value":11484000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2017-03-31","value":12826000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2017-06-30","value":609000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2017-09-30","value":21145000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2017-12-31","value":16321000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2017-12-31","value":16321000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2018-03-31","value":98070000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2018-06-30","value":83331000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2018-09-30","value":87077000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-31","value":103312000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-31","value":103312000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2019-03-31","value":103300000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2019-06-30","value":32503000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2019-09-30","value":139995000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-12-31","value":112690000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-12-31","value":112690000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2020-03-31","value":56531000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2020-06-30","value":124504000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2020-09-30","value":84819000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-12-31","value":68978000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-12-31","value":68978000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-03-31","value":69534000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2021-06-30","value":30710000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2021-09-30","value":34705000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-12-31","value":19998000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-12-31","value":19998000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-03-31","value":32925000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2022-06-30","value":41476000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2022-09-30","value":24045000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-12-31","value":43676000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-12-31","value":43676000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-03-31","value":20876000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2023-06-30","value":31667000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2023-09-30","value":26603000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2023-12-31","value":36784000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2023-12-31","value":36784000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-03-31","value":23788000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2024-06-30","value":30043000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2024-09-30","value":23012000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2024-12-31","value":19984000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2024-12-31","value":19984000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2025-03-31","value":24100000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2025-06-30","value":19563000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2025-09-30","value":13454000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-12-31","value":27554000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-12-31","value":27554000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2026-03-31","value":699146000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2026-06-30","value":555359000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":352029000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":352029000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2018-03-31","value":478516000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2018-06-30","value":518792000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2018-09-30","value":502061000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":461221000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":461221000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2019-03-31","value":479112000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2019-06-30","value":486025000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2019-09-30","value":496339000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":488974000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":488974000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2020-03-31","value":517973000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2020-06-30","value":299690000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2020-09-30","value":337644000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":567133000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":567133000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-03-31","value":583223000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2021-06-30","value":668691000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2021-09-30","value":671565000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":630377000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":630377000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-03-31","value":761561000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2022-06-30","value":840924000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2022-09-30","value":996061000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":956673000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":956673000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-03-31","value":1070192000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2023-06-30","value":1073915000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2023-09-30","value":1067624000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":954254000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":954254000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-03-31","value":978008000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2024-06-30","value":1002312000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2024-09-30","value":922520000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":848523000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":848523000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2025-03-31","value":858510000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2025-06-30","value":921377000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2025-09-30","value":894408000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":877970000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":877970000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2026-03-31","value":1680474000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2026-06-30","value":1566676000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":852103000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":852103000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2018-03-31","value":1038926000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2018-06-30","value":1091557000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2018-09-30","value":1101033000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":1116501000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":1116501000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2019-03-31","value":1268856000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2019-06-30","value":1303375000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2019-09-30","value":1295230000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-31","value":1283429000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-31","value":1283429000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2020-03-31","value":1298552000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2020-06-30","value":1051120000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2020-09-30","value":1058747000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-12-31","value":1889942000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-12-31","value":1889942000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-03-31","value":1916775000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2021-06-30","value":1975127000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2021-09-30","value":1966092000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-12-31","value":2040660000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-12-31","value":2040660000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-03-31","value":2190880000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2022-06-30","value":2335133000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2022-09-30","value":2525158000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":2575932000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":2575932000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-03-31","value":2760622000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2023-06-30","value":2924502000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2023-09-30","value":3089123000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-12-31","value":3033557000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-12-31","value":3033557000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-03-31","value":3097619000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2024-06-30","value":3241355000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2024-09-30","value":3272884000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-12-31","value":3296394000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-12-31","value":3296394000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2025-03-31","value":3355822000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2025-06-30","value":3441048000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2025-09-30","value":3503385000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-12-31","value":3558305000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-12-31","value":3558305000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2026-03-31","value":4443482000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2026-06-30","value":4488096000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":220505000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":220505000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2018-03-31","value":250014000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2018-06-30","value":205697000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2018-09-30","value":204837000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":219736000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":219736000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2019-03-31","value":274409000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2019-06-30","value":270696000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2019-09-30","value":253980000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":266495000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":266495000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2020-03-31","value":283268000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2020-06-30","value":100952000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2020-09-30","value":166015000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":356146000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":356146000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-03-31","value":393549000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2021-06-30","value":491144000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2021-09-30","value":509052000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":569247000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":569247000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-03-31","value":623200000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2022-06-30","value":622072000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2022-09-30","value":704857000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":649497000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":649497000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-03-31","value":754777000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2023-06-30","value":744230000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2023-09-30","value":793809000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":639424000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":639424000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-03-31","value":662365000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2024-06-30","value":743897000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2024-09-30","value":748571000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":666523000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":666523000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2025-03-31","value":716559000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2025-06-30","value":793378000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2025-09-30","value":677203000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":720353000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":720353000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2026-03-31","value":759833000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2026-06-30","value":788742000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2021-06-30","value":745693000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2021-09-30","value":774238000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":416851000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":416851000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2018-03-31","value":388006000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2018-06-30","value":352061000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2018-09-30","value":357437000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-12-31","value":375687000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-12-31","value":375687000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2019-03-31","value":513374000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2019-06-30","value":510929000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2019-09-30","value":491765000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2019-12-31","value":501937000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2019-12-31","value":501937000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2020-03-31","value":517099000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2020-06-30","value":331163000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2020-09-30","value":382452000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2020-12-31","value":579899000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2020-12-31","value":579899000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2021-03-31","value":639040000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2021-12-31","value":810221000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2021-12-31","value":810221000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2022-03-31","value":957214000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2022-06-30","value":1005117000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2022-09-30","value":1117720000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-12-31","value":1078626000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-12-31","value":1078626000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2023-03-31","value":1170503000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2023-06-30","value":1250561000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2023-09-30","value":1300561000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2023-12-31","value":1192149000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2023-12-31","value":1192149000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2024-03-31","value":1213135000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2024-06-30","value":1304460000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2024-09-30","value":1303886000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2024-12-31","value":1317525000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2024-12-31","value":1317525000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2025-03-31","value":1381710000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2025-06-30","value":1406065000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2025-09-30","value":1433720000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2025-12-31","value":1479416000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2025-12-31","value":1479416000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2026-03-31","value":2495110000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2026-06-30","value":2524342000},"#182":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2017-12-31","value":196346000},"#183":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":11000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183"}],"rule":"component-sum","value":196357000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183"}],"rule":"component-sum","value":196357000},"#184":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2018-03-31","value":106905000},"#185":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2018-03-31","value":370000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185"}],"rule":"component-sum","value":107275000},"#186":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2018-06-30","value":106830000},"#187":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2018-06-30","value":375000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187"}],"rule":"component-sum","value":107205000},"#188":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2018-09-30","value":106267000},"#189":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2018-09-30","value":817000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189"}],"rule":"component-sum","value":107084000},"#190":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2018-12-31","value":106139000},"#191":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":385000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191"}],"rule":"component-sum","value":106524000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191"}],"rule":"component-sum","value":106524000},"#192":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2019-03-31","value":106041000},"#193":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2019-03-31","value":392000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193"}],"rule":"component-sum","value":106433000},"#194":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2019-06-30","value":106375000},"#195":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2019-06-30","value":397000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195"}],"rule":"component-sum","value":106772000},"#196":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2019-09-30","value":105837000},"#197":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2019-09-30","value":401000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197"}],"rule":"component-sum","value":106238000},"#198":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2019-12-31","value":105731000},"#199":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":409000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199"}],"rule":"component-sum","value":106140000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199"}],"rule":"component-sum","value":106140000},"#200":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2020-03-31","value":105625000},"#201":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2020-03-31","value":414000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201"}],"rule":"component-sum","value":106039000},"#202":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2020-06-30","value":105596000},"#203":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2020-06-30","value":353000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203"}],"rule":"component-sum","value":105949000},"#204":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2020-09-30","value":105504000},"#205":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2020-09-30","value":358000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205"}],"rule":"component-sum","value":105862000},"#206":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2020-12-31","value":105411000},"#207":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":364000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207"}],"rule":"component-sum","value":105775000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207"}],"rule":"component-sum","value":105775000},"#208":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2021-03-31","value":105317000},"#209":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2021-03-31","value":370000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#209"}],"rule":"component-sum","value":105687000},"#210":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2021-06-30","value":105221000},"#211":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2021-06-30","value":375000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#211"}],"rule":"component-sum","value":105596000},"#212":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2021-09-30","value":121125000},"#213":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2021-09-30","value":379000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#213"}],"rule":"component-sum","value":121504000},"#214":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2021-12-31","value":121445000},"#215":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":1007000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215"}],"rule":"component-sum","value":122452000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215"}],"rule":"component-sum","value":122452000},"#216":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2022-03-31","value":211192000},"#217":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2022-03-31","value":1010000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#217"}],"rule":"component-sum","value":212202000},"#218":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2022-06-30","value":252937000},"#219":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2022-06-30","value":1013000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219"}],"rule":"component-sum","value":253950000},"#220":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2022-09-30","value":252682000},"#221":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2022-09-30","value":1016000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221"}],"rule":"component-sum","value":253698000},"#222":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2022-12-31","value":217426000},"#223":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":1020000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223"}],"rule":"component-sum","value":218446000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223"}],"rule":"component-sum","value":218446000},"#224":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2023-03-31","value":210000000},"#225":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2023-03-31","value":0},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225"}],"rule":"component-sum","value":210000000},"#226":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2023-06-30","value":288000000},"#227":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2023-06-30","value":0},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227"}],"rule":"component-sum","value":288000000},"#228":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2023-09-30","value":223000000},"#229":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2023-09-30","value":0},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229"}],"rule":"component-sum","value":223000000},"#230":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2023-12-31","value":140000000},"#231":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2023-12-31","value":0},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231"}],"rule":"component-sum","value":140000000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231"}],"rule":"component-sum","value":140000000},"#232":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2024-03-31","value":166000000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#232"}],"rule":"component-sum","value":166000000},"#233":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2024-06-30","value":147000000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#233"}],"rule":"component-sum","value":147000000},"#234":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2024-09-30","value":123000000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#234"}],"rule":"component-sum","value":123000000},"#235":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2024-12-31","value":190500000},"#236":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":0},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236"}],"rule":"component-sum","value":190500000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236"}],"rule":"component-sum","value":190500000},"#237":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2025-03-31","value":210000000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#237"}],"rule":"component-sum","value":210000000},"#238":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2025-06-30","value":160000000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#238"}],"rule":"component-sum","value":160000000},"#239":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2025-09-30","value":253000000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#239"}],"rule":"component-sum","value":253000000},"#240":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2025-12-31","value":241510000},"#241":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":5097000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241"}],"rule":"component-sum","value":246607000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241"}],"rule":"component-sum","value":246607000},"#242":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2026-03-31","value":1271350000},"#243":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2026-03-31","value":7143000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243"}],"rule":"component-sum","value":1278493000},"#244":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2026-06-30","value":1279941000},"#245":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2026-06-30","value":11906000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245"}],"rule":"component-sum","value":1291847000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2016-12-31","value":228972000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2018-01-17","value":401322000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2018-01-17","value":401322000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2018-03-31","value":650920000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2018-06-30","value":739496000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2018-09-30","value":743596000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2018-12-31","value":740814000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2018-12-31","value":740814000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2019-03-31","value":755482000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2019-06-30","value":792446000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2019-09-30","value":803465000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2019-12-31","value":781492000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2019-12-31","value":781492000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2020-03-31","value":781453000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2020-06-30","value":719957000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2020-09-30","value":676295000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2020-12-31","value":1310043000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2020-12-31","value":1310043000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2021-03-31","value":1277735000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2021-06-30","value":1229434000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2021-09-30","value":1191854000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2021-12-31","value":1230439000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2021-12-31","value":1230439000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2022-03-31","value":1233666000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2022-06-30","value":1330016000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2022-09-30","value":1407438000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2022-12-31","value":1497306000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2022-12-31","value":1497306000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2023-03-31","value":1590119000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2023-06-30","value":1673941000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2023-09-30","value":1788562000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2023-12-31","value":1841408000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2023-12-31","value":1841408000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2024-03-31","value":1884484000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2024-06-30","value":1936895000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2024-09-30","value":1968998000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2024-12-31","value":1978869000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2024-12-31","value":1978869000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2025-03-31","value":1974112000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2025-06-30","value":2034983000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2025-09-30","value":2069665000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2025-12-31","value":2078889000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2025-12-31","value":2078889000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2026-03-31","value":1948373000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2026-06-30","value":1963754000},"temporaryEquity@2017Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":0,"unit":"USD","end":"2017-12-31","value":42486000},"temporaryEquity@FY2017":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":0,"unit":"USD","end":"2017-12-31","value":42486000},"temporaryEquity@2018Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":25,"unit":"USD","end":"2018-03-31","value":0},"temporaryEquity@2018Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":26,"unit":"USD","end":"2018-06-30","value":0},"temporaryEquity@2018Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":27,"unit":"USD","end":"2018-09-30","value":0},"temporaryEquity@2018Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":0,"unit":"USD","end":"2018-12-31","value":0},"temporaryEquity@FY2018":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":0,"unit":"USD","end":"2018-12-31","value":0},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-40708000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":84289000},"#246":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":45561000},"#247":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":84289000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247","weight":-1}],"rule":"quarter-from-ytd","value":-38728000},"#248":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":115107000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":69546000},"#249":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":195109000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#248","weight":-1}],"rule":"quarter-from-ytd","value":80002000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":195109000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":30702000},"#250":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":109201000},"#251":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":30702000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251","weight":-1}],"rule":"quarter-from-ytd","value":78499000},"#252":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":223627000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#250","weight":-1}],"rule":"quarter-from-ytd","value":114426000},"#253":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":351258000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":127631000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":351258000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":49494000},"#254":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":97713000},"#255":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":49494000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255","weight":-1}],"rule":"quarter-from-ytd","value":48219000},"#256":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":245075000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#254","weight":-1}],"rule":"quarter-from-ytd","value":147362000},"#257":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":261100000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#256","weight":-1}],"rule":"quarter-from-ytd","value":16025000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":261100000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":231000},"#258":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":70006000},"#259":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":96631000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":-26625000},"#260":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":85425000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#258","weight":-1}],"rule":"quarter-from-ytd","value":15419000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":85425000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":27528000},"#261":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":35566000},"#262":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":27528000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":8038000},"#263":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":80142000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":44576000},"#264":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":135467000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":55325000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":135467000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":14552000},"#265":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":135629000},"#266":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":14552000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":121077000},"#267":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":292610000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#265","weight":-1}],"rule":"quarter-from-ytd","value":156981000},"#268":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":530364000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#267","weight":-1}],"rule":"quarter-from-ytd","value":237754000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":530364000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":203939000},"#269":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":444388000},"#270":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":203939000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270","weight":-1}],"rule":"quarter-from-ytd","value":240449000},"#271":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":719841000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#269","weight":-1}],"rule":"quarter-from-ytd","value":275453000},"#272":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1014583000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#271","weight":-1}],"rule":"quarter-from-ytd","value":294742000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1014583000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":159396000},"#273":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":407587000},"#274":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":159396000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#274","weight":-1}],"rule":"quarter-from-ytd","value":248191000},"#275":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":652082000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#273","weight":-1}],"rule":"quarter-from-ytd","value":244495000},"#276":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":829374000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#275","weight":-1}],"rule":"quarter-from-ytd","value":177292000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":829374000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":192118000},"#277":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":362707000},"#278":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":192118000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278","weight":-1}],"rule":"quarter-from-ytd","value":170589000},"#279":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":414163000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#277","weight":-1}],"rule":"quarter-from-ytd","value":51456000},"#280":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":609598000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":195435000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":609598000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":8400000},"#281":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":141442000},"#282":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":8400000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282","weight":-1}],"rule":"quarter-from-ytd","value":133042000},"#283":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":102428000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#283"}],"rule":"component-sum","value":102428000},"#284":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":124885000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#284"}],"rule":"component-sum","value":124885000},"#285":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":205151000},"#286":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#284","weight":-1}],"rule":"quarter-from-ytd","value":80266000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#286"}],"rule":"component-sum","value":80266000},"#287":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":252351000},"#288":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":47200000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#288"}],"rule":"component-sum","value":47200000},"#289":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":311794000},"#290":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":59443000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290"}],"rule":"component-sum","value":59443000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#289"}],"rule":"component-sum","value":311794000},"#291":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":54985000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#291"}],"rule":"component-sum","value":54985000},"#292":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":140861000},"#293":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":85876000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#293"}],"rule":"component-sum","value":85876000},"#294":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":187079000},"#295":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#292","weight":-1}],"rule":"quarter-from-ytd","value":46218000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#295"}],"rule":"component-sum","value":46218000},"#296":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":258835000},"#297":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#294","weight":-1}],"rule":"quarter-from-ytd","value":71756000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#297"}],"rule":"component-sum","value":71756000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#296"}],"rule":"component-sum","value":258835000},"#298":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":66333000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#298"}],"rule":"component-sum","value":66333000},"#299":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":130408000},"#300":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#298","weight":-1}],"rule":"quarter-from-ytd","value":64075000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#300"}],"rule":"component-sum","value":64075000},"#301":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":158235000},"#302":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#299","weight":-1}],"rule":"quarter-from-ytd","value":27827000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#302"}],"rule":"component-sum","value":27827000},"#303":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":195173000},"#304":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":36938000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#304"}],"rule":"component-sum","value":36938000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#303"}],"rule":"component-sum","value":195173000},"#305":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":45395000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#305"}],"rule":"component-sum","value":45395000},"#306":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":70460000},"#307":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":25065000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#307"}],"rule":"component-sum","value":25065000},"#308":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":82772000},"#309":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#306","weight":-1}],"rule":"quarter-from-ytd","value":12312000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#309"}],"rule":"component-sum","value":12312000},"#310":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":103637000},"#311":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#308","weight":-1}],"rule":"quarter-from-ytd","value":20865000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#311"}],"rule":"component-sum","value":20865000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#310"}],"rule":"component-sum","value":103637000},"#312":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":25361000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#312"}],"rule":"component-sum","value":25361000},"#313":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":67861000},"#314":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#312","weight":-1}],"rule":"quarter-from-ytd","value":42500000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#314"}],"rule":"component-sum","value":42500000},"#315":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":123008000},"#316":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":55147000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#316"}],"rule":"component-sum","value":55147000},"#317":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":198794000},"#318":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":75786000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#318"}],"rule":"component-sum","value":75786000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#317"}],"rule":"component-sum","value":198794000},"#319":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":90989000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#319"}],"rule":"component-sum","value":90989000},"#320":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":224737000},"#321":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":133748000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#321"}],"rule":"component-sum","value":133748000},"#322":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":326960000},"#323":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#320","weight":-1}],"rule":"quarter-from-ytd","value":102223000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#323"}],"rule":"component-sum","value":102223000},"#324":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":451905000},"#325":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#322","weight":-1}],"rule":"quarter-from-ytd","value":124945000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#325"}],"rule":"component-sum","value":124945000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#324"}],"rule":"component-sum","value":451905000},"#326":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":133138000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#326"}],"rule":"component-sum","value":133138000},"#327":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":292281000},"#328":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#326","weight":-1}],"rule":"quarter-from-ytd","value":159143000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#328"}],"rule":"component-sum","value":159143000},"#329":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":465212000},"#330":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":172931000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#330"}],"rule":"component-sum","value":172931000},"#331":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":603298000},"#332":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":138086000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"}],"rule":"component-sum","value":138086000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#331"}],"rule":"component-sum","value":603298000},"#333":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":144986000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#333"}],"rule":"component-sum","value":144986000},"#334":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":280951000},"#335":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":135965000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#335"}],"rule":"component-sum","value":135965000},"#336":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":447542000},"#337":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#334","weight":-1}],"rule":"quarter-from-ytd","value":166591000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#337"}],"rule":"component-sum","value":166591000},"#338":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":651034000},"#339":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#336","weight":-1}],"rule":"quarter-from-ytd","value":203492000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#339"}],"rule":"component-sum","value":203492000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#338"}],"rule":"component-sum","value":651034000},"#340":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":133930000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#340"}],"rule":"component-sum","value":133930000},"#341":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":271441000},"#342":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#340","weight":-1}],"rule":"quarter-from-ytd","value":137511000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#342"}],"rule":"component-sum","value":137511000},"#343":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":390106000},"#344":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":118665000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#344"}],"rule":"component-sum","value":118665000},"#345":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":595493000},"#346":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":205387000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#346"}],"rule":"component-sum","value":205387000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#345"}],"rule":"component-sum","value":595493000},"#347":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":156998000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#347"}],"rule":"component-sum","value":156998000},"#348":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":380861000},"#349":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":223863000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#349"}],"rule":"component-sum","value":223863000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":41362000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":14146000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":17521000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":24164000},"depreciationAndAmortization@2017Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":25642000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":81473000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":28016000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":30606000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":32305000},"depreciationAndAmortization@2018Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":34183000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":125110000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":38387000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":40368000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":42324000},"depreciationAndAmortization@2019Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":44299000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":165379000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":44831000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":44931000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":44496000},"depreciationAndAmortization@2020Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":45826000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":180084000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":62056000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":63214000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":65852000},"#350":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":262757000},"#351":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":191122000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":71635000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":262757000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":74588000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":77379000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":82848000},"#352":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":323028000},"#353":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":234815000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353","weight":-1}],"rule":"quarter-from-ytd","value":88213000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":323028000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":94401000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":99695000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":108997000},"#354":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":421514000},"#355":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":303093000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355","weight":-1}],"rule":"quarter-from-ytd","value":118421000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":421514000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":123186000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":123305000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":126395000},"#356":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":505050000},"#357":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":372886000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":132164000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":505050000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":127742000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":129366000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":122981000},"#358":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":500332000},"#359":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":380089000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":120243000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":500332000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":114059000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":114213000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":118182000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":118638000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":118470000},"#360":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":117838000},"#361":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":118426000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#360","weight":4},{"ref":"#361","weight":-3}],"rule":"unaverage-quarter","value":116074000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":117838000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":114171000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":114338000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":113064000},"#362":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":105256000},"#363":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":109006000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362","weight":4},{"ref":"#363","weight":-3}],"rule":"unaverage-quarter","value":94006000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":105256000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":114952000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":83292000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":84937000},"#364":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":85242000},"#365":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":83299000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#364","weight":4},{"ref":"#365","weight":-3}],"rule":"unaverage-quarter","value":91071000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":85242000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":163207000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":172523000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":178311000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#143","weight":4},{"ref":"#146","weight":-3}],"rule":"unaverage-quarter","value":181870000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":174019000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":183999000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":190441000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":189907000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#151","weight":4},{"ref":"#154","weight":-3}],"rule":"unaverage-quarter","value":186001000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":189349000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":181088000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":176225000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":173984000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#159","weight":4},{"ref":"#162","weight":-3}],"rule":"unaverage-quarter","value":173588000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":176360000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":171441000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":169669000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":168595000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#167","weight":4},{"ref":"#170","weight":-3}],"rule":"unaverage-quarter","value":167751000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":169398000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":165784000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":164243000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":165066000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#175","weight":4},{"ref":"#178","weight":-3}],"rule":"unaverage-quarter","value":166082000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":165365000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":166255000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":167663000},"#366":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":429207000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#366"}],"rule":"component-sum","value":429207000},"#367":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":242820000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#367"}],"rule":"component-sum","value":242820000},"#368":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":305179000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#368"}],"rule":"component-sum","value":305179000},"#369":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":374864000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#369"}],"rule":"component-sum","value":374864000},"#370":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":385855000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#370"}],"rule":"component-sum","value":385855000},"#371":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1308718000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#371"}],"rule":"component-sum","value":1308718000},"#372":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":426600000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#372"}],"rule":"component-sum","value":426600000},"#373":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":513873000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#373"}],"rule":"component-sum","value":513873000},"#374":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":476532000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#374"}],"rule":"component-sum","value":476532000},"#375":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":431568000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#375"}],"rule":"component-sum","value":431568000},"#376":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1848573000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#376"}],"rule":"component-sum","value":1848573000},"#377":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":490997000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#377"}],"rule":"component-sum","value":490997000},"#378":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":490944000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#378"}],"rule":"component-sum","value":490944000},"#379":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":488509000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#379"}],"rule":"component-sum","value":488509000},"#380":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":416298000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#380"}],"rule":"component-sum","value":416298000},"#381":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1886749000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#381"}],"rule":"component-sum","value":1886749000},"#382":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":466058000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#382"}],"rule":"component-sum","value":466058000},"#383":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":161904000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#383"}],"rule":"component-sum","value":161904000},"#384":{"kind":"filed","concept":"CostsAndExpenses","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":202897000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#384"}],"rule":"component-sum","value":202897000},"#385":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":311954000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#385"}],"rule":"component-sum","value":311954000},"#386":{"kind":"filed","concept":"CostsAndExpenses","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1142813000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#386"}],"rule":"component-sum","value":1142813000},"#387":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":594251000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#387"}],"rule":"component-sum","value":594251000},"#388":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":617292000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#388"}],"rule":"component-sum","value":617292000},"#389":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":693293000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#389"}],"rule":"component-sum","value":693293000},"#390":{"kind":"filed","concept":"CostsAndExpenses","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2652006000},"#391":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1904836000},"#392":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391","weight":-1}],"rule":"quarter-from-ytd","value":747170000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#392"}],"rule":"component-sum","value":747170000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#390"}],"rule":"component-sum","value":2652006000},"#393":{"kind":"filed","concept":"CostsAndExpenses","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":788931000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#393"}],"rule":"component-sum","value":788931000},"#394":{"kind":"filed","concept":"CostsAndExpenses","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":832015000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#394"}],"rule":"component-sum","value":832015000},"#395":{"kind":"filed","concept":"CostsAndExpenses","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1005264000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#395"}],"rule":"component-sum","value":1005264000},"#396":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3653338000},"#397":{"kind":"filed","concept":"CostsAndExpenses","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2626210000},"#398":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397","weight":-1}],"rule":"quarter-from-ytd","value":1027128000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#398"}],"rule":"component-sum","value":1027128000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#396"}],"rule":"component-sum","value":3653338000},"#399":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1036957000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#399"}],"rule":"component-sum","value":1036957000},"#400":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":988510000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#400"}],"rule":"component-sum","value":988510000},"#401":{"kind":"filed","concept":"CostsAndExpenses","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1010678000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#401"}],"rule":"component-sum","value":1010678000},"#402":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3987349000},"#403":{"kind":"filed","concept":"CostsAndExpenses","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":3036145000},"#404":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403","weight":-1}],"rule":"quarter-from-ytd","value":951204000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#404"}],"rule":"component-sum","value":951204000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#402"}],"rule":"component-sum","value":3987349000},"#405":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":957692000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#405"}],"rule":"component-sum","value":957692000},"#406":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1018051000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#406"}],"rule":"component-sum","value":1018051000},"#407":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1031300000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#407"}],"rule":"component-sum","value":1031300000},"#408":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3925693000},"#409":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3007043000},"#410":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#409","weight":-1}],"rule":"quarter-from-ytd","value":918650000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#410"}],"rule":"component-sum","value":918650000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#408"}],"rule":"component-sum","value":3925693000},"#411":{"kind":"filed","concept":"CostsAndExpenses","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":959289000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#411"}],"rule":"component-sum","value":959289000},"#412":{"kind":"filed","concept":"CostsAndExpenses","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1005448000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#412"}],"rule":"component-sum","value":1005448000},"#413":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":949816000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#413"}],"rule":"component-sum","value":949816000},"#414":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3933408000},"#415":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2914553000},"#416":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#415","weight":-1}],"rule":"quarter-from-ytd","value":1018855000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#416"}],"rule":"component-sum","value":1018855000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#414"}],"rule":"component-sum","value":3933408000},"#417":{"kind":"filed","concept":"CostsAndExpenses","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":998906000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#417"}],"rule":"component-sum","value":998906000},"#418":{"kind":"filed","concept":"CostsAndExpenses","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1175880000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#418"}],"rule":"component-sum","value":1175880000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-311794000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-85876000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":23.01210520486893},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":941013000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":735829000},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":12.158028801460546},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":0},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.596467200290243},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":180036000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-24283000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-54985000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":23.89793198158171},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":13.846029566200823},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":9.144922853219162},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.9139568184181686},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":9205000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-7377000},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":14.041075291334268},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":12.849896298144506},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.596467200290243},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":180036000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":-116685000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":-143136000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-102428000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":5.348304173459668},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-14.524525512777068},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":0},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-40596000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-124885000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":16.14974999405691},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":3.7932755929221775},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":3.2179845796651265},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-118994000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-80266000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":22.8131804744394},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":11.982406806546974},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":11.258201744898695},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":22346000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-47200000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":25.668944196373},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":15.160924560883371},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":14.40818552776602},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":20559000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-59443000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":24.40903308880042},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":27.482788926321955},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":18.184032709000707},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":7.896236809089229},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":2.522117483482987},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":23874000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":68208000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-46218000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":25.038611109619758},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":14.718751845548402},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":6.101360650134132},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":2.451026914082905},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":20007000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":55875000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-71756000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":20.190651321560296},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":8.781585872356615},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":4.0129778172325965},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":2.0989778643463066},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":3212000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":92423000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-258835000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":24.424583877769198},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":14.224763541604798},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":5.862692656055116},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":2.0989778643463066},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":3212000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-16839000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-66333000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":19.779388131881273},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":8.250241054811006},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":3.3861660699470053},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.7459777193896702},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":3133000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":-15856000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-64075000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":21.341628746446997},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":9.44448645846975},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":4.063842463390925},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.7954642846588054},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":74269000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":119535000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-27827000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":18.263606165267852},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":5.158432007517293},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":2.1352064440600373},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.9542444286951728},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":-33757000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":-20913000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-36938000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":13.453492842443293},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-4.605109417520372},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-3.0524837236884093},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.834833674177752},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":-6550000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":65927000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-195173000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":18.54783037723089},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":5.204974411484234},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":1.9596090328013323},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.834833674177752},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":-6550000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":103597000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-45164000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-45395000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":16.85805260572803},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":1.330809748827126},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":0.3641413884795827},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.8285616448028015},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":49508000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-25065000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-1.3082546796134085},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-83.22808447070007},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-51.799416038568616},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":2.9686385609002297},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":-18555000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":-38937000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-12312000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":5.598833858774873},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-37.561951252584834},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-23.391979389131833},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":2.033816221425775},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":21043000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-5446000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-20865000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":8.18212169916067},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-21.106737167392637},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-14.375781292461548},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.5924171547623727},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":36797000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-18212000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-103637000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":11.1625027050478},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-18.329714522974527},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-11.967752723944306},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.5924171547623727},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":36797000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":-177026000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":2167000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-25361000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":9.61846414700597},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-7.647926207176396},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-6.196198771085734},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.4819577740001881},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":36153000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-34462000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-42500000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":10.206988618378498},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-6.193831629071992},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-8.697925985053882},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.3614968318863714},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":74886000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-10571000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-55147000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":9.184873808179868},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-6.052373544308251},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-5.948966464594547},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.3192463638292355},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":86799000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-20461000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-75786000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":7.0762795527507},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-9.277717244253987},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-8.130196640511308},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.1073874785462199},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":102454000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-63327000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-198794000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":8.938708473673517},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-7.334681894234294},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-7.25454532208831},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.1073874785462199},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":102454000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-76437000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-90989000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":15.483809932262826},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":0.4842514222283891},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-0.6781285871059702},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.2220170089858793},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":179277000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-12671000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-133748000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":24.283512214372934},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":11.733690918600198},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":11.15572675704606},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.351811365886907},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":212474000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":54758000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-102223000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":26.4081457811381},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":15.399407698904351},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":12.367209847784173},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.4131391189986053},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":229653000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":112809000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-124945000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":27.31300465407738},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":16.1933171887545},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":12.473074236777002},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.4729444477803593},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":174770000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":78459000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-451905000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":24.105496251350853},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":11.951379871147115},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":9.630755407993968},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.4729444477803593},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":174770000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":422224000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":70801000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-133138000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":29.606830645039885},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":17.837263495016547},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":12.887882435065373},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.4178916421671566},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":189124000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":81306000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-159143000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":30.254027655507837},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":17.278667233478494},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":12.775944193581859},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.4429880547680152},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":256333000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":102522000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-172931000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":30.072908656515107},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":16.878539030598606},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":12.222007475913003},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.3449381400311662},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":196397000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":156656000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-138086000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":27.694756446298367},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":11.512449788735932},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":8.594103211474309},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.4923650035031528},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":103216000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":411285000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-603298000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":29.456175409568132},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":16.019177207405},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":11.717047941754803},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.4923650035031528},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":103216000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":764383000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":14410000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-144986000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":27.065346534653468},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":10.756715200931858},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":7.631170646476412},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.4765393702867755},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":142212000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":112226000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-135965000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":27.94124240010208},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":12.228205579178608},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":9.347572688303313},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.3473800808445255},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":116957000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":77904000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-166591000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":26.199698220060462},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":9.422103711822993},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":6.482120680357428},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.2323747513595904},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":99988000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":-26200000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-203492000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":21.38888947766683},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":2.6414462458694286},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":5.49962165129603},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.273058844180921},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":170516000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":178340000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-651034000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":25.83113353128655},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":9.025572858115838},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":7.323249352689273},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.273058844180921},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":170516000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":435963000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":58188000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-133930000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":22.08221095266205},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":1.859102306895109},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":2.0574733928003264},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.19810092399928},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":185900000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":33078000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-137511000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":22.101617137688354},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":3.556091436047811},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":6.811949111816452},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.161334193789089},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":140437000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":-67209000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-118665000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":18.74990104465182},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-0.2553311863980992},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":4.544557350297711},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.320738390113452},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":239546000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":-9952000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-205387000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":20.612724876460547},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":1.9140552420872654},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":1.3179466987312478},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.218805224660687},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":219053000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":14105000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-595493000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":20.918191085829765},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":1.8149249797060296},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":3.691156222136353},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.218805224660687},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":219053000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":235497000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-148598000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-156998000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":17.368760184256708},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":2.181585297066934},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":2.209004449736776},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":2.2116359779056713},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":579347000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":-90821000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-223863000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":17.528327539382598},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":1.0698336524773766},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":3.6278937502734316},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.986297166880932},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":736488000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-38.19271932609873},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-16.0843760152777},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-34.319417405725},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.057338073974829},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":4.580035332146684},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-7.83197022529038},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-4.904071411261007},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-1.1745244266690442},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":12.206658470194728},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":11.81002504676453},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":4.28849965849023},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-3.146606172498075},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-2.9246680328398016},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":23.20711968455324},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-5.254905508190295},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":3.3123386587055723},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-9.561675389123181},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-26.398860978338252},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-2.114245339420621},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-1.885716001561421},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":0.39254970726334704},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-5.928558649068965},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-1.6170358574756742},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-2.9925336570454926},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-2.5630346991357396},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-9.641762427942531},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-1.3442334601785026},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":4.608301136043264},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":9.204449767948878},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":1.890930071810949},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":5.6098795873785825},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":6.803917696244649},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":8.431744256335815},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":14.573220535127884},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":8.662410213465748},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":1.3428072218986604},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":9.675622734687261},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":6.842218978409911},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-2.7766767630307743},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":4.132870129295291},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":5.952974082853434},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":3.172885726042929},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-7.094069328908578},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-0.9580865993990779},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":0.35208665949762813},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-14.551540172975683},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-7.641031940205083},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":268976000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":3058000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":745252000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":1185897000},"#419":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":597679000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#419"}],"scale":100,"value":32.85325400423974},"#420":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":597679000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#420"}],"scale":100,"value":32.85325400423974},"#421":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":758195000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#421"}],"scale":100,"value":14.148734824154735},"#422":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":846701000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#422"}],"scale":100,"value":12.66149443546187},"#423":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":850680000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#423"}],"scale":100,"value":12.588047209291389},"#424":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":847338000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#424"}],"scale":100,"value":12.571606607988784},"#425":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":847338000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#425"}],"scale":100,"value":12.571606607988784},"#426":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":861915000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#426"}],"scale":100,"value":12.348433430210635},"#427":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":899218000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#427"}],"scale":100,"value":11.873872631553194},"#428":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":909703000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#428"}],"scale":100,"value":11.67831698917119},"#429":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":887632000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#429"}],"scale":100,"value":11.957658128593831},"#430":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":887632000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#430"}],"scale":100,"value":11.957658128593831},"#431":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":887492000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#431"}],"scale":100,"value":11.948164039788528},"#432":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":825906000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#432"}],"scale":100,"value":12.82821531748165},"#433":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":782157000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#433"}],"scale":100,"value":13.534622844262726},"#434":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":1415818000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#434"}],"scale":100,"value":7.470946124431248},"#435":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":1415818000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#435"}],"scale":100,"value":7.470946124431248},"#436":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":1383422000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#436"}],"scale":100,"value":7.6395344298413645},"#437":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":1335030000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#437"}],"scale":100,"value":7.909634989475892},"#438":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":1313358000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#438"}],"scale":100,"value":9.251399846804906},"#439":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":1352891000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#439"}],"scale":100,"value":9.051135679075403},"#440":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":1352891000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#440"}],"scale":100,"value":9.051135679075403},"#441":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":1445868000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#441"}],"scale":100,"value":14.676443492766975},"#442":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":1583966000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#442"}],"scale":100,"value":16.032541102523666},"#443":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":1661136000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#443"}],"scale":100,"value":15.272560464645881},"#444":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":1715752000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#444"}],"scale":100,"value":12.731793406040035},"#445":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":1715752000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#445"}],"scale":100,"value":12.731793406040035},"#446":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":1800119000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#446"}],"scale":100,"value":11.665895421358256},"#447":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":1961941000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#447"}],"scale":100,"value":14.679340510239605},"#448":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":2011562000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#448"}],"scale":100,"value":11.085912340758078},"#449":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":1981408000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#449"}],"scale":100,"value":7.06568258531307},"#450":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":1981408000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#450"}],"scale":100,"value":7.06568258531307},"#451":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":2050484000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#451"}],"scale":100,"value":8.095649612481735},"#452":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":2083895000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#452"}],"scale":100,"value":7.054098215121203},"#453":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":2091998000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#453"}],"scale":100,"value":5.879546729968193},"#454":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":2169369000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#454"}],"scale":100,"value":8.781355315762324},"#455":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":2169369000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#455"}],"scale":100,"value":8.781355315762324},"#456":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":2184112000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#456"}],"scale":100,"value":9.614891544023383},"#457":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":2194983000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#457"}],"scale":100,"value":7.28935030476318},"#458":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":2322665000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#458"}],"scale":100,"value":10.892659940198007},"#459":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":2325496000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#459"}],"scale":100,"value":10.604490396887375},"#460":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":2325496000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#460"}],"scale":100,"value":10.604490396887375},"#461":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":3226866000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#461"}],"scale":100,"value":39.62026932633707},"#462":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":3255601000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#462"}],"scale":100,"value":39.68075326184014},"#463":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":168501000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#463"},{"ref":"totalAssets@2017Q4"}],"scale":100,"value":19.774722069984495},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"totalAssets@FY2017"}],"scale":100,"value":0},"#464":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":205661000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#464"},{"ref":"totalAssets@2018Q1"}],"scale":100,"value":19.79553885454787},"#465":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":216221000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#465"},{"ref":"totalAssets@2018Q2"}],"scale":100,"value":19.808493738760323},"#466":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":186651000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#466"},{"ref":"totalAssets@2018Q3"}],"scale":100,"value":16.952352926751516},"#467":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":147956000},"#468":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":984302000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#467"},{"ref":"#468"}],"scale":100,"value":15.031565515461716},"#469":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":984302000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#469"}],"scale":100,"value":12.8364058998153},"#470":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":120795000},"#471":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":1153891000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#470"},{"ref":"#471"}],"scale":100,"value":10.468493124567226},"#472":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":93232000},"#473":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":1197466000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#472"},{"ref":"#473"}],"scale":100,"value":7.78577429338286},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#465"},{"ref":"equity@2018Q2"}],"scale":100,"value":29.238968162099592},"#474":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":70137000},"#475":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":1198131500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#474"},{"ref":"#475"}],"scale":100,"value":5.853864955557883},"#476":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":39003000},"#477":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":1199965000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#476"},{"ref":"#477"}],"scale":100,"value":3.250344801723384},"#478":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":1199965000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#478"}],"scale":100,"value":3.250344801723384},"#479":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":22602000},"#480":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":1283704000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#479"},{"ref":"#480"}],"scale":100,"value":1.7606862641231937},"#481":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":-45201000},"#482":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":1177247500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#481"},{"ref":"#482"}],"scale":100,"value":-3.8395494575269855},"#483":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":-90701000},"#484":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":1176988500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#483"},{"ref":"#484"}],"scale":100,"value":-7.706192541388466},"#485":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-115583000},"#486":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":1586685500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#485"},{"ref":"#486"}],"scale":100,"value":-7.284556391294935},"#487":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":1586685500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#487"}],"scale":100,"value":-7.284556391294935},"#488":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":-151508000},"#489":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":1607663500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#488"},{"ref":"#489"}],"scale":100,"value":-9.42411145118366},"#490":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-156297000},"#491":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":1513123500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#490"},{"ref":"#491"}],"scale":100,"value":-10.329427835864026},"#492":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-160685000},"#493":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":1512419500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#492"},{"ref":"#493"}],"scale":100,"value":-10.624367115076208},"#494":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":-179244000},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":1965301000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#494"},{"ref":"#495"}],"scale":100,"value":-9.120434986803549},"#496":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":1965301000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#496"}],"scale":100,"value":-9.120434986803549},"#497":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-150415000},"#498":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":2053827500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#497"},{"ref":"#498"}],"scale":100,"value":-7.323643295262139},"#499":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":5301000},"#500":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":2155130000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#499"},{"ref":"#500"}],"scale":100,"value":0.24597124071401724},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#466"},{"ref":"equity@2018Q3"}],"scale":100,"value":25.101130183594318},"#501":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":191144000},"#502":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":2245625000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#501"},{"ref":"#502"}],"scale":100,"value":8.511839688282773},"#503":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":399602000},"#504":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":2308296000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#503"},{"ref":"#504"}],"scale":100,"value":17.311557963103517},"#505":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":2308296000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#505"}],"scale":100,"value":17.311557963103517},"#506":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":567633000},"#507":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":2475751000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#506"},{"ref":"#507"}],"scale":100,"value":22.92770961215405},"#508":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":615148000},"#509":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":2629817500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#508"},{"ref":"#509"}],"scale":100,"value":23.3912809539065},"#510":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":616803000},"#511":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":2807140500},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#510"},{"ref":"#511"}],"scale":100,"value":21.972644404510568},"#512":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":556317000},"#513":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":2804744500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#512"},{"ref":"#513"}],"scale":100,"value":19.83485483258814},"#514":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":2804744500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#514"}],"scale":100,"value":19.83485483258814},"#515":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":475554000},"#516":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":2929120500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#515"},{"ref":"#516"}],"scale":100,"value":16.235385331535525},"#517":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":431304000},"#518":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":3082928500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#517"},{"ref":"#518"}],"scale":100,"value":13.99007469683452},"#519":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":356500000},"#520":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":3181003500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#519"},{"ref":"#520"}],"scale":100,"value":11.207155226330308},"#521":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":316010000},"#522":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":3164975500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#521"},{"ref":"#522"}],"scale":100,"value":9.984595457373999},"#523":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":3164975500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#523"}],"scale":100,"value":9.984595457373999},"#524":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":254229000},"#525":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":3226720500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#524"},{"ref":"#525"}],"scale":100,"value":7.878866483787486},"#526":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":216824000},"#527":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":3341201500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#526"},{"ref":"#527"}],"scale":100,"value":6.489402090834689},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-453785000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#528"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-83.70146842092643},"#529":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":186075000},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":3388134500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#529"},{"ref":"#530"}],"scale":100,"value":5.491960251282822},"#531":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":147872000},"#532":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":3427349500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#531"},{"ref":"#532"}],"scale":100,"value":4.314470992818211},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":3427349500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#533"}],"scale":100,"value":4.314470992818211},"#534":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":150319000},"#535":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":3899652000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#534"},{"ref":"#535"}],"scale":100,"value":3.854677289152981},"#536":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":122424000},"#537":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":3964572000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#536"},{"ref":"#537"}],"scale":100,"value":3.0879499729100646},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"equity@FY2016"}],"scale":100,"value":0},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":315147000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#463"},{"ref":"#538"}],"scale":100,"value":53.46742948528782},"#539":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":315147000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#539"}],"scale":100,"value":0},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#464"},{"ref":"equity@2018Q1"}],"scale":100,"value":31.595434154734836},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":571068000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#467"},{"ref":"#540"}],"scale":100,"value":25.90864835711334},"#541":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":571068000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#541"}],"scale":100,"value":22.12503589765142},"#542":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":703201000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#470"},{"ref":"#542"}],"scale":100,"value":17.177876595738628},"#543":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":765971000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#472"},{"ref":"#543"}],"scale":100,"value":12.17174018337509},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":773530500},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#474"},{"ref":"#544"}],"scale":100,"value":9.067127928375157},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":761153000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#476"},{"ref":"#545"}],"scale":100,"value":5.124199733824868},"#546":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":761153000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#546"}],"scale":100,"value":5.124199733824868},"#547":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":768467500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#479"},{"ref":"#547"}],"scale":100,"value":2.941178384251774},"#548":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":756201500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#481"},{"ref":"#548"}],"scale":100,"value":-5.977375077938882},"#549":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":739880000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#483"},{"ref":"#549"}],"scale":100,"value":-12.258879818348921},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":1045767500},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#485"},{"ref":"#550"}],"scale":100,"value":-11.052456688508679},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":1045767500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#551"}],"scale":100,"value":-11.052456688508679},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":1029594000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#488"},{"ref":"#552"}],"scale":100,"value":-14.715314968812951},"#553":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":974695500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#490"},{"ref":"#553"}],"scale":100,"value":-16.03546953894832},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":934074500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#492"},{"ref":"#554"}],"scale":100,"value":-17.20258930096047},"#555":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-367584000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#555"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-71.36458679154072},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":1270241000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#494"},{"ref":"#556"}],"scale":100,"value":-14.111023026339096},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":1270241000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#557"}],"scale":100,"value":-14.111023026339096},"#558":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":1255700500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#497"},{"ref":"#558"}],"scale":100,"value":-11.978572916073539},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":1279725000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#499"},{"ref":"#559"}],"scale":100,"value":0.41422961964484556},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":1299646000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#501"},{"ref":"#560"}],"scale":100,"value":14.707389550693033},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":1363872500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#503"},{"ref":"#561"}],"scale":100,"value":29.299073043851237},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":1363872500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#562"}],"scale":100,"value":29.299073043851237},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":1411892500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#506"},{"ref":"#563"}],"scale":100,"value":40.20369822773334},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":1501978500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#508"},{"ref":"#564"}],"scale":100,"value":40.95584590591676},"#565":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":1598000000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#510"},{"ref":"#565"}],"scale":100,"value":38.59843554443054},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":1669357000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#512"},{"ref":"#566"}],"scale":100,"value":33.32522641951362},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":1669357000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#567"}],"scale":100,"value":33.32522641951362},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":1737301500},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#515"},{"ref":"#568"}],"scale":100,"value":27.37314162222274},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":1805418000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#517"},{"ref":"#569"}],"scale":100,"value":23.88942616058996},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":1878780000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#519"},{"ref":"#570"}],"scale":100,"value":18.97507957291434},"#571":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-140385000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#571"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-35.27518336763231},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":1910138500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#521"},{"ref":"#572"}],"scale":100,"value":16.54382653404452},"#573":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1910138500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#573"}],"scale":100,"value":16.54382653404452},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1929298000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#524"},{"ref":"#574"}],"scale":100,"value":13.177280026206423},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":1985939000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#526"},{"ref":"#575"}],"scale":100,"value":10.917958708701526},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":2019331500},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#529"},{"ref":"#576"}],"scale":100,"value":9.214683176090702},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":2028879000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#531"},{"ref":"#577"}],"scale":100,"value":7.288359729683239},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":2028879000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#578"}],"scale":100,"value":7.288359729683239},"#579":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":1961242500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#534"},{"ref":"#579"}],"scale":100,"value":7.664478003102625},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":1999368500},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#536"},{"ref":"#580"}],"scale":100,"value":6.123133379364535},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":1115082000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#581"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":297.5353080398001},"#582":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":242766000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#582"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":96.18532928675008},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":281359000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#583"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":81.14759535655058},"#584":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":116924000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#584"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":26.462194440232388},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":24232000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#585"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":5.3982886409153386},"#586":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":665281000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#586"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":44.65407707461464},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":39988000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#587"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":8.075773487357619},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":-85937000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#588"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":-13.682405538112741},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":-43698000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#589"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":-7.820293247574616},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-75144000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#590"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-15.882819187723918},"#591":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":-164790000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#591"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":-7.646385193324223},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-62804000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#592"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-11.735818876273484},"#593":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-1024559000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#593"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-51.47642671173755},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":79688000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#594"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":16.870755212302903},"#595":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":492926000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#595"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":557.84839636948},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":506232000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#596"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":343.2197701617004},"#597":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":426149000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#597"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":165.43950369973524},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":1504995000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#598"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":155.83094409015655},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":240738000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#599"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":43.609428438931076},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":361331000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#600"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":62.16040929797278},"#601":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":534520000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#601"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":81.7650181191843},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":541857000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#602"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":79.24956306171251},"#603":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":1678446000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#603"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":67.9317722081511},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":469307000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#604"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":59.198380362526336},"#605":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":252369000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#605"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":26.773171344944235},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":27658000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#606"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":2.327630534728886},"#607":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-150634000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#607"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-12.290713385857611},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":598700000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#608"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":14.429190201165131},"#609":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-188952000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#609"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-14.971511246936597},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-35104000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#610"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-2.9376027206967747},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-77327000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#611"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-6.3596251351873745},"#612":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":-131384000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#612"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":-12.222244962128748},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-432767000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#613"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-9.114860208495157},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-95664000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#614"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-8.914525334886426},"#615":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":-117363000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#615"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":-10.118511851185119},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":-191181000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#616"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":-16.791207980480916},"#617":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":95163000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#617"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":10.085377511461747},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":-309045000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#618"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":-7.161841701850758},"#619":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":43723000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#619"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":4.473119643648182},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":146075000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#620"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":14.011708157437596},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2016-12-31","value":228972000}},"quality":[{"metric":"netIncome","periodKey":"FY2017","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.6850e+8 but the year reports 0.0000e+0 (100.00% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2018","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.4796e+8 but the year reports 1.2635e+8 (14.60% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"totalAssets","periodKey":"2017Q4","rule":"accounting-identity","severity":"warning","message":"Assets 8.5210e+8 ≠ liabilities + mezzanine + equity 8.6066e+8 (0.99% apart)."},{"metric":"totalAssets","periodKey":"FY2017","rule":"accounting-identity","severity":"warning","message":"Assets 8.5210e+8 ≠ liabilities + mezzanine + equity 8.6066e+8 (0.99% apart)."},{"metric":"revenue","periodKey":"FY2017","rule":"continuity","severity":"info","message":"Revenue moved 298% year over year — verify against the filing."},{"metric":"dilutedShares","periodKey":"2018Q3","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 18 of 33 period(s), by up to 41.3% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}