{"schemaVersion":2,"ticker":"LKQ","company":{"ticker":"LKQ","name":"LKQ CORP","exchange":"Nasdaq","cik":1065696,"sic":"5010","sicDescription":"Wholesale-Motor Vehicles & Motor Vehicle Parts & Supplies","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:43.804Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[2047942000,2469881000,3269862000,4122930000,5062528000,6740064000,7192633000,8584031000,9736909000,11876674000,12506109000,11629000000,13089000000,12794000000,13269000000,13823000000,13651000000],"costOfRevenue":[1120129000,1376401000,1877869000,2398790000,2987126000,4088151000,4359104000,5232328000,5937286000,7301817000,7654315000,7036000000,7767000000,7571000000,7916000000,8439000000,8386000000],"grossProfit":[927813000,1093480000,1391993000,1724140000,2075402000,2651913000,2833529000,3351703000,3799623000,4574857000,4851794000,4593000000,5322000000,5223000000,5353000000,5384000000,5265000000],"operatingExpenses":[279277000,315096000,399842000,505091000,610852000,797388000,862333000,2442110000,2817407000,3489731000,3720300000,3385000000,3672000000,3639000000,3823000000,3940000000,3996000000],"operatingIncome":[231448000,297877000,361483000,437953000,530180000,649868000,704627000,763398000,844998000,882241000,896643000,986000000,1474000000,1581000000,1324000000,1145000000,993000000],"pretaxIncome":[205317000,270125000,335771000,409167000,475827000,587888000,649030000,677281000,766627000,743431000,791022000,884995000,1399130000,1518000000,1223000000,926000000,800000000],"interestExpense":[32252000,29765000,24307000,31429000,51184000,64542000,57860000,88263000,101640000,146377000,138504000,null,null,null,null,null,null],"netIncome":[127521000,169071000,210264000,261225000,311623000,381519000,423223000,463975000,533744000,480118000,541260000,638000000,1092000000,1150000000,938000000,693000000,608000000],"dilutedEps":[0.445,0.58,0.71,0.87,null,1.25,1.38,1.5,1.72,1.52,1.74,2.09,3.66,4.13,3.49,2.62,2.35],"cash":[108906000,95689000,48247000,59770000,150488000,114605000,87397000,227400000,279766000,331761000,528387000,312000000,274000000,278000000,299000000,234000000,319000000],"currentAssets":[702868000,836876000,1149735000,1384351000,1799817000,2235673000,2340712000,3567594000,3822134000,4520949000,4687819000,4034032000,4254000000,4258000000,4868000000,4906000000,5248000000],"totalAssets":[2020121000,2299509000,3199704000,3723456000,4438058000,5475739000,5647837000,8303199000,9366872000,11393402000,12779956000,12360533000,12606000000,12038000000,15079000000,14955000000,15137000000],"currentLiabilities":[168481000,225321000,397693000,487944000,677953000,744504000,751970000,1210785000,1322724000,1690348000,2178512000,1988491000,2165000000,2271000000,3318000000,2862000000,3137000000],"totalLiabilities":[null,null,null,null,null,null,null,null,null,6554650000,7706956000,6665456000,6795000000,6547000000,8898000000,null,null],"totalDebt":[592982000,600954000,956076000,1118478000,1305781000,1846148000,null,null,null,null,null,null,null,null,null,null,null],"equity":[1179434000,1414161000,1644085000,1964094000,2350745000,2720657000,3114682000,3442949000,4206653000,4838752000,5049000000,5671000000,5787000000,5467000000,6181000000,6032000000,6561000000],"temporaryEquity":[null,null,null,null,null,null,null,null,null,0,24000000,24077000,24000000,24000000,0,null,null],"operatingCashFlow":[164002000,159183000,211772000,206190000,428056000,388711000,544282000,635014000,518900000,710739000,1064033000,1444000000,1367000000,1250000000,1356000000,1121000000,1063000000],"capex":[55870000,61438000,86416000,88255000,90186000,140950000,170490000,207074000,179090000,250027000,265730000,173000000,293000000,222000000,358000000,311000000,216000000],"depreciationAndAmortization":[38062000,41428000,54505000,70165000,86463000,125437000,128192000,206086000,230203000,294077000,314406000,299000000,284000000,264000000,319000000,406000000,418000000],"dilutedShares":[287980000,291714000,296750000,300693000,304131000,306045000,307496000,309784000,310649000,315849000,310969000,305000000,297700000,278000000,268300000,263900000,257800000],"sharesOutstanding":[284009594,290933150,293897216,297810896,300805276,303452655,305574384,307544759,309126386,316146114,306731328,303553000,287000000,267300000,267200000,259100000,255000000],"freeCashFlow":[108132000,97745000,125356000,117935000,337870000,247761000,373792000,427940000,339810000,460712000,798303000,1271000000,1074000000,1028000000,998000000,810000000,847000000],"totalCosts":[1816494000,2172004000,2908379000,3684977000,4532348000,6090196000,6488006000,7820633000,8891911000,10994433000,11609466000,10643000000,11615000000,11213000000,11945000000,12678000000,12658000000],"capexOutflow":[-55870000,-61438000,-86416000,-88255000,-90186000,-140950000,-170490000,-207074000,-179090000,-250027000,-265730000,-173000000,-293000000,-222000000,-358000000,-311000000,-216000000],"grossMargin":[45.304652182532514,44.27257831450179,42.570389820732494,41.8183185259027,40.995368321913475,39.34551660043584,39.394878064819935,39.045793287559185,39.022887037354465,38.519681520264,38.79539191606278,39.49608736778743,40.6600962640385,40.823823667344065,40.342150877986285,38.94957679230268,38.56860303274485],"operatingMargin":[11.301491936783366,12.060378617431367,11.054992534853152,10.622372924109797,10.47263343531137,9.641866902154044,9.796509845560033,8.893234425644549,8.67829821558361,7.428350731863147,7.169640053513048,8.478802992518704,11.261364504545803,12.357355010161013,9.978144547441405,8.283295956015337,7.2741923668595705],"netMargin":[6.226787672697761,6.845309551350855,6.430363116241603,6.335906745930685,6.1554820042476805,5.660465538606162,5.884117818884961,5.405094646093427,5.481657474666755,4.042529078427176,4.327964837024849,5.486284289276807,8.342883337153335,8.988588400812882,7.0691084482628685,5.013383491282645,4.4538861621859205],"currentRatio":[4.171793852125759,3.714150034839185,2.891011408297355,2.837110406112177,2.6547813786501426,3.0029026036126063,3.1127731159487744,2.9465132125026328,2.889592991432831,2.6745670122365337,2.1518444699868535,2.028690097164131,1.9648960739030024,1.8749449581682078,1.467148884870404,1.7141858839972048,1.672935926043991],"ebit":[237569000,299890000,360078000,440596000,527011000,652430000,706890000,765544000,868267000,889808000,929526000,null,null,null,null,null,null],"netDebt":[484076000,505265000,907829000,1058708000,1155293000,1731543000,null,null,null,null,null,null,null,null,null,null,null],"fcfMargin":[5.280032344666011,3.95747811331801,3.833678607843389,2.8604657367454696,6.673938395995044,3.675944323377345,5.19687296710398,4.985303524649433,3.489916563870526,3.879133164722716,6.383304351497336,10.929572620173705,8.205363282145314,8.035016413944037,7.521290225337252,5.859798885914779,6.2046736502820306],"ebitda":[275631000,341318000,414583000,510761000,613474000,777867000,835082000,971630000,1098470000,1183885000,1243932000,null,null,null,null,null,null],"debtToCapital":[33.45614122192533,29.822317832977273,36.7698769422355,36.283921348795744,35.71097265546587,40.42537397589781,null,null,null,null,null,null,null,null,null,null,null],"returnOnAssets":[6.312542664523561,7.828031567518515,7.6470578608248125,7.546409443086683,7.636401775454897,7.696728105285996,7.609477383891655,6.6514773526496525,6.041220773815793,4.625353210656083,4.478153180042259,5.075478046588513,8.74771038493811,9.332900503165071,6.918169414020725,4.614769927415596,4.04094111391732],"returnOnEquity":[11.59313435820977,13.03757911316146,13.750626993381173,14.479603146074515,14.444246934821903,15.045898550341699,14.505515446489056,14.150689479173195,13.95481751861077,10.615732518333894,10.948090122001442,11.902985074626866,19.060918135800314,20.43717789230496,16.105769230769234,11.348563006632277,9.656158183117606],"revenueGrowth":[7.304567070397572,20.603073719861207,32.38945520047323,26.088807417560744,22.78956955369118,33.13633030770398,6.71460983159804,19.344765678994058,13.430496697880056,21.975813885084072,5.299758164617474,-7.0134443894579785,12.554819846934384,-2.253800901520364,3.7126778177270614,4.175145074986819,-1.2443029733053557]}},"quarterly":{"keys":["2009Q2","2009Q3","2009Q4","2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '09","Q3 '09","Q4 '09","Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[486355000,494812000,555905000,603516000,584681000,607621000,674063000,786648000,759684000,783898000,939632000,1031777000,1006531000,1016707000,1067915000,1195997000,1251748000,1298094000,1316689000,1625777000,1709132000,1721024000,1684131000,1773912000,1838070000,1831732000,1748919000,1921476000,2304806000,2207343000,2150406000,2342843000,2458411000,2465800000,2469855000,2720764000,3030751000,3122378000,3002781000,3100303000,3248173000,3147773000,3009860000,3000935000,2626323000,3047684000,2954058000,3171000000,3435000000,3297000000,3186000000,3348000000,3341000000,3104000000,3001000000,3349000000,3448000000,3568000000,2904000000,3703000000,3711000000,3453000000,3226000000,3327000000,3513000000,3499000000,3312000000,3469000000,3408000000],"costOfRevenue":[266107000,269708000,303015000,320226000,323415000,346197000,386563000,443002000,437448000,449576000,547843000,584394000,584600000,607002000,622794000,694048000,741875000,780187000,771016000,973893000,1038073000,1056613000,1019572000,1074433000,1114126000,1118953000,1051592000,1161039000,1398990000,1351899000,1320400000,1412750000,1493402000,1508924000,1522210000,1666793000,1868872000,1925180000,1840972000,1892039000,2000986000,1947444000,1813846000,1787059000,1615319000,1849142000,1784480000,1877000000,2020000000,1953000000,1917000000,1991000000,1974000000,1828000000,1778000000,1977000000,2034000000,2178000000,1727000000,2251000000,2270000000,2115000000,1957000000,2014000000,2157000000,2158000000,2057000000,2138000000,2087000000],"grossProfit":[220248000,225104000,252890000,283290000,261266000,261424000,287500000,343646000,322236000,334322000,391789000,447383000,421931000,409705000,445121000,501949000,509873000,517907000,545673000,651884000,671059000,664411000,664559000,699479000,723944000,712779000,697327000,760437000,905816000,855444000,830006000,930093000,965009000,956876000,947645000,1053971000,1161879000,1197198000,1161809000,1208264000,1247187000,1200329000,1196014000,1213876000,1011004000,1198542000,1169578000,1294000000,1415000000,1344000000,1269000000,1357000000,1367000000,1276000000,1223000000,1372000000,1414000000,1390000000,1177000000,1452000000,1441000000,1338000000,1269000000,1313000000,1356000000,1341000000,1255000000,1331000000,1321000000],"operatingExpenses":[66678000,66745000,78679000,75167000,75969000,77894000,81866000,89807000,93772000,94986000,120300000,123814000,123798000,123949000,133530000,139356000,149012000,157246000,165238000,191930000,194985000,200829000,209644000,211541000,213996000,216387000,220409000,227218000,274386000,283332000,1657374000,665817000,689270000,721978000,740342000,790891000,856044000,921150000,921646000,896532000,898368000,892124000,893276000,899811000,737369000,813893000,814927000,849000000,901000000,898000000,920000000,924000000,898000000,861000000,861000000,931000000,938000000,979000000,849000000,1044000000,976000000,931000000,885000000,949000000,958000000,958000000,948000000,994000000,990000000],"operatingIncome":[54757000,56045000,59725000,89929000,69609000,65207000,73132000,107371000,78486000,85488000,90138000,133608000,108567000,91434000,104344000,141588000,131378000,123395000,133819000,173834000,173596000,156188000,146250000,185926000,200285000,166745000,151671000,185672000,232445000,183401000,161880000,235692000,244573000,199099000,167954000,226568000,256794000,234733000,164146000,222400000,236111000,231364000,206768000,241849000,180453000,296002000,267696000,371000000,445000000,378000000,280000000,371000000,559000000,358000000,293000000,365000000,407000000,308000000,244000000,289000000,329000000,299000000,259000000,267000000,299000000,274000000,153000000,217000000,225000000],"pretaxIncome":[47139000,48288000,56506000,82814000,62592000,58295000,66424000,95723000,75812000,80018000,84218000,128097000,101199000,83252000,96619000,131768000,116438000,109045000,118576000,158710000,159665000,139800000,129713000,169101000,185566000,154951000,139412000,165661000,208258000,159650000,143712000,212750000,225785000,177897000,150195000,200935000,218095000,200832000,123569000,190162000,205960000,205327000,189573000,206789000,163011000,268328000,246872000,353000000,411000000,365000000,270000000,356000000,543000000,347000000,272000000,361000000,389000000,263000000,210000000,231000000,266000000,246000000,202000000,220000000,252000000,223000000,105000000,167000000,180000000],"interestExpense":[7724000,7780000,9170000,7276000,7155000,7186000,8148000,6409000,4671000,4847000,8380000,7367000,7356000,7964000,8742000,null,null,null,null,null,null,null,null,null,null,null,null,null,24649000,24761000,24261000,23988000,24596000,25222000,27834000,28515000,38272000,40860000,38730000,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],"netIncome":[28857000,29155000,37205000,53936000,37906000,35901000,41328000,58182000,46706000,49231000,56145000,80991000,63998000,54048000,62188000,84592000,75722000,73445000,77864000,104653000,104882000,91515000,80469000,107095000,119722000,101346000,95060000,112171000,142785000,122688000,86331000,136278000,150914000,122381000,124171000,152960000,157007000,134102000,36049000,98048000,150561000,152263000,140388000,145136000,118792000,193483000,180589000,266000000,305000000,284000000,237000000,273000000,420000000,262000000,195000000,270000000,282000000,208000000,178000000,158000000,186000000,192000000,157000000,169000000,193000000,180000000,66000000,79000000,136000000],"dilutedEps":[0.1,0.1,0.1298339116817175,0.185,0.13,0.125,null,0.2,0.16,0.17,0.19,0.27,0.21,0.18,0.21,0.28,0.25,0.24,0.26,0.34,0.34,0.3,0.26,0.35,0.39,0.33,0.31,0.36,0.46,0.4,0.2801384611912048,0.44,0.49,0.39,0.4000594000212143,0.49,0.5,0.42,0.11304461250129495,0.31,0.48,0.49,0.460401934492814,0.47,0.39,0.64,0.5901516320893831,0.88,1.01,0.96,0.8066781292984869,0.95,1.49,0.95,0.7155737704918033,1.01,1.05,0.78,0.66,0.59,0.7,0.73,0.6090296495956875,0.65,0.75,0.7,0.2468359375,null,0.53],"cash":[129468000,166005000,108906000,193536000,190477000,168678000,95689000,64517000,42256000,45112000,48247000,55169000,59353000,69214000,59770000,62997000,161590000,107337000,150488000,113246000,109564000,244646000,114605000,175492000,143423000,137086000,87397000,229220000,251863000,258025000,227400000,264614000,303544000,275077000,279766000,245679000,345202000,341346000,331761000,316066000,375967000,433391000,528387000,338063000,476426000,421382000,312000000,590000000,329000000,403000000,274000000,327000000,265000000,269000000,278000000,342000000,1904000000,401000000,299000000,344000000,276000000,353000000,234000000,227000000,289000000,289000000,319000000,335000000,301000000],"currentAssets":[null,null,702868000,null,800533000,821500000,836876000,852117000,890376000,936590000,1149735000,1174278000,1253007000,1296349000,1384351000,1399562000,1658490000,1675651000,1799817000,2093481000,2240726000,2345538000,2235673000,2337179000,2372621000,2387143000,2340712000,2993887000,3298428000,3295541000,3567594000,3318126000,3500735000,3668373000,3822134000,4039143000,4593606000,4593060000,4520949000,4644770000,4631849000,4483858000,4687819000,4442664000,4106973000,4102508000,4034032000,4453946000,4168534000,4259398000,4254000000,4682000000,4331000000,4202000000,4258000000,4623000000,6156000000,5286000000,4868000000,5202000000,5085000000,5145000000,4906000000,5339000000,5465000000,5715000000,5248000000,5475000000,5351000000],"totalAssets":[null,null,2020121000,null,2130742000,2205449000,2299509000,2355379000,2417714000,2538012000,3199704000,3260001000,3425409000,3502575000,3723456000,3722699000,4218315000,4361059000,4438058000,5209828000,5498845000,5534578000,5475739000,5522466000,5634542000,5704032000,5647837000,7356857000,8185944000,8203952000,8303199000,8122246000,8430942000,8863938000,9366872000,9636178000,11548631000,11585336000,11393402000,12665910000,12704236000,12411690000,12779956000,12354070000,12035299000,12161212000,12360533000,12665457000,12438059000,12460860000,12606000000,12778000000,12134000000,11666000000,12038000000,12508000000,14155000000,15168000000,15079000000,15270000000,15211000000,15466000000,14955000000,15469000000,15944000000,15600000000,15137000000,15139000000,15029000000],"currentLiabilities":[null,null,168481000,null,195650000,225292000,225321000,208272000,193469000,227526000,397693000,457074000,445322000,464519000,487944000,504739000,559110000,642513000,677953000,775915000,750208000,771388000,744504000,772314000,726365000,797698000,751970000,1049410000,1168382000,1149208000,1210785000,1159701000,1221660000,1302338000,1322724000,1474788000,1788308000,1735680000,1690348000,1971488000,2106946000,2054051000,2178512000,1938968000,1949768000,1926495000,1988491000,2436626000,2278156000,2322259000,2165000000,2495000000,2485000000,2351000000,2271000000,2412000000,3028000000,3559000000,3318000000,3059000000,2904000000,2990000000,2862000000,3516000000,3012000000,3581000000,3137000000,3547000000,3390000000],"totalLiabilities":[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,null,null,null,null,null,null,null,null,6554650000,null,null,null,7706956000,7342674000,6863281000,6721549000,6665456000,6782380000,6518982000,6518783000,6795000000,6955000000,6505000000,6365000000,6547000000,6779000000,8163000000,9171000000,8898000000,null,null,null,null,null,null,null,null,null,null],"totalDebt":[null,null,592982000,null,567324000,557589000,600954000,544451000,586361000,632606000,956076000,896566000,1000446000,981846000,1118478000,1067510000,1376481000,1312055000,1305781000,1730733000,1951324000,1898041000,1846148000,1734635000,1691442000,1607230000,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,null,null,null,null,null,null,null,null,null,null,null,null,null],"equity":[null,null,1179434000,null,1289898000,1336911000,1414161000,1485370000,1535702000,1579723000,1644085000,1745085000,1813728000,1888641000,1964094000,2041229000,2137653000,2254106000,2350745000,2471027000,2602516000,2667694000,2720657000,2779907000,2954093000,3036713000,3114682000,3234409000,3307639000,3427277000,3442949000,3606871000,3856685000,4041037000,4206653000,4418981000,4776975000,4897416000,4838752000,4856774000,4909748000,4872700000,5049000000,4987319000,5147941000,5415586000,5671000000,5859000000,5895000000,5918000000,5787000000,5799000000,5605000000,5277000000,5467000000,5705000000,5968000000,5973000000,6181000000,6173000000,6144000000,6250000000,6032000000,6189000000,6543000000,6579000000,6561000000,6490000000,6471000000],"temporaryEquity":[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,null,null,null,null,null,null,null,null,0,null,null,null,24000000,24077000,24077000,24077000,24077000,24077000,24077000,24077000,24000000,24000000,24000000,24000000,24000000,24000000,24000000,24000000,0,null,null,null,null,null,null,null,null,null,null],"operatingCashFlow":[null,48425000,28538000,88065000,13126000,43372000,14620000,77315000,23765000,58102000,52590000,110155000,10857000,61060000,24118000,106433000,103057000,131439000,87127000,97009000,55195000,170438000,66069000,180145000,102554000,222296000,39287000,134844000,227071000,162236000,110863000,172293000,189804000,87146000,69657000,145163000,183506000,192498000,189572000,177225000,461179000,326767000,98862000,194563000,718489000,221589000,309359000,523000000,410000000,429000000,5000000,409000000,328000000,273000000,240000000,223000000,480000000,441000000,212000000,253000000,213000000,420000000,235000000,-3000000,296000000,440000000,330000000,-56000000,111000000],"capex":[null,10409000,26877000,10902000,9945000,16135000,24456000,18093000,24447000,18754000,25122000,21329000,20286000,19021000,27619000,21461000,18691000,20975000,29060000,33716000,33615000,32860000,40759000,26096000,40667000,32810000,70917000,50393000,51926000,50427000,54328000,44398000,47147000,43992000,43553000,62189000,53232000,56342000,78264000,53016000,48252000,64283000,100179000,44538000,32763000,32648000,63051000,42000000,46000000,45000000,160000000,59000000,40000000,49000000,74000000,70000000,66000000,97000000,125000000,66000000,80000000,79000000,86000000,54000000,53000000,53000000,56000000,40000000,51000000],"depreciationAndAmortization":[8246000,9342000,10131000,9980000,10031000,10378000,11039000,11926000,12871000,13511000,16197000,16257000,17189000,18128000,18591000,19040000,20671000,22157000,24595000,27846000,31047000,31754000,34790000,30669000,31045000,32974000,33504000,33166000,53968000,55036000,63916000,50604000,56002000,59902000,63695000,61066000,68438000,81473000,83100000,76207000,76154000,77878000,84167000,71379000,72930000,76327000,78364000,72000000,70000000,71000000,72000000,65000000,68000000,64000000,67000000,65000000,70000000,84000000,100000000,100000000,100000000,100000000,106000000,100000000,105000000,107000000,106000000,99000000,103000000],"dilutedShares":[287000000,288094000,289906000,290248000,290992000,291596000,null,295840000,296262000,296804000,298136000,299342000,300152000,301172000,302094000,302937000,303657000,304685000,305211000,305514000,305837000,306206000,306609000,306961000,307247000,307728000,308006000,309193000,309778000,310036000,310123000,310300000,310396000,310779000,311111000,311347000,314012000,319402000,318543000,316018000,312719000,307960000,307264000,306757000,304190000,304566000,304487000,303800000,301500000,294900000,290800000,286800000,282300000,274600000,268400000,268300000,268200000,268400000,268300000,267700000,265600000,262600000,259700000,259600000,258300000,257300000,256000000,255900000,254700000],"sharesOutstanding":[null,null,284009594,null,286256128,287577212,290933150,291759008,292341600,293057446,293897216,294809842,295946908,297016666,297810896,298477692,299798228,300548111,300805276,301811389,302189513,303031358,303452655,304164218,304435529,305473459,305574384,306521927,306785582,307487198,307544759,308283752,308620187,309018211,309126386,309630976,317820824,318197309,316146114,313973538,309695052,306402419,306731328,303943144,304034241,304334136,303553000,302370072,296287913,292243742,287000000,284700000,276600000,270100000,267300000,267600000,267700000,267900000,267200000,267000000,264200000,261200000,259100000,258300000,257300000,256300000,255000000,255200000,253400000],"freeCashFlow":[null,38016000,1661000,77163000,3181000,27237000,-9836000,59222000,-682000,39348000,27468000,88826000,-9429000,42039000,-3501000,84972000,84366000,110464000,58067000,63293000,21580000,137578000,25310000,154049000,61887000,189486000,-31630000,84451000,175145000,111809000,56535000,127895000,142657000,43154000,26104000,82974000,130274000,136156000,111308000,124209000,412927000,262484000,-1317000,150025000,685726000,188941000,246308000,481000000,364000000,384000000,-155000000,350000000,288000000,224000000,166000000,153000000,414000000,344000000,87000000,187000000,133000000,341000000,149000000,-57000000,243000000,387000000,274000000,-96000000,60000000],"totalCosts":[431598000,438767000,496180000,513587000,515072000,542414000,600931000,679277000,681198000,698410000,849494000,898169000,897964000,925273000,963571000,1054409000,1120370000,1174699000,1182870000,1451943000,1535536000,1564836000,1537881000,1587986000,1637785000,1664987000,1597248000,1735804000,2072361000,2023942000,1988526000,2107151000,2213838000,2266701000,2301901000,2494196000,2773957000,2887645000,2838635000,2877903000,3012062000,2916409000,2803092000,2759086000,2445870000,2751682000,2686362000,2800000000,2990000000,2919000000,2906000000,2977000000,2782000000,2746000000,2708000000,2984000000,3041000000,3260000000,2660000000,3414000000,3382000000,3154000000,2967000000,3060000000,3214000000,3225000000,3159000000,3252000000,3183000000],"capexOutflow":[null,-10409000,-26877000,-10902000,-9945000,-16135000,-24456000,-18093000,-24447000,-18754000,-25122000,-21329000,-20286000,-19021000,-27619000,-21461000,-18691000,-20975000,-29060000,-33716000,-33615000,-32860000,-40759000,-26096000,-40667000,-32810000,-70917000,-50393000,-51926000,-50427000,-54328000,-44398000,-47147000,-43992000,-43553000,-62189000,-53232000,-56342000,-78264000,-53016000,-48252000,-64283000,-100179000,-44538000,-32763000,-32648000,-63051000,-42000000,-46000000,-45000000,-160000000,-59000000,-40000000,-49000000,-74000000,-70000000,-66000000,-97000000,-125000000,-66000000,-80000000,-79000000,-86000000,-54000000,-53000000,-53000000,-56000000,-40000000,-51000000],"grossMargin":[45.28543964799375,45.492833641868025,45.49158579253649,46.93993199848885,44.68522151395376,43.02418777494524,42.65179960923534,43.684850148986584,42.4171102721658,42.64866092272209,41.69600439320926,43.36043544293001,41.91932488914897,40.297253781079505,41.6813135876919,41.96908520673547,40.7328791418081,39.897495867017334,41.442816033247034,40.096766038638755,39.26314643924518,38.60556273474396,39.46005387941912,39.43143741064946,39.38609519768018,38.912843145176254,39.871886576794004,39.57566995372307,39.30118196498968,38.75446634256661,38.59764156163999,39.69933111181586,39.25336324967631,38.80590477735421,38.36844673067852,38.73805298805777,38.3363397388964,38.34250689698685,38.691100016950955,38.972448821937725,38.39656939454888,38.13264171209296,39.73653259620048,40.44992643959299,38.49503659679331,39.326321232778724,39.592249035056184,40.80731630400505,41.193595342066956,40.76433121019109,39.83050847457627,40.531660692951014,40.91589344507632,41.108247422680414,40.75308230589803,40.96745297103613,41.009280742459396,38.95739910313901,40.53030303030303,39.21145017553335,38.830503907302614,38.748913987836666,39.33663980161191,39.46498346859032,38.599487617421005,38.3252357816519,37.89251207729469,38.36840588065725,38.76173708920187],"operatingMargin":[11.258648518057797,11.326524013160553,10.743742186164901,14.900847699149649,11.905466399626462,10.731525078955467,10.849430987904691,13.649179811046363,10.331400950921699,10.905500460519098,9.592904456212645,12.94930978302482,10.786254968798776,8.993151419238778,9.770815092961518,11.838491233673663,10.495563004694237,9.505860130314138,10.163295964346934,10.692364327949036,10.156968566500423,9.075294708266707,8.684003797804328,10.48112871438944,10.896483811824359,9.103132991070746,8.672271271568324,9.662988244453743,10.085230600753382,8.30867699310891,7.527880781582641,10.06008511880651,9.948417900831066,8.074418038770379,6.800156284478239,8.327366871952142,8.47294944388371,7.51776370445859,5.466465919426025,7.173492397356,7.269040165040471,7.350085282515607,6.869688291149754,8.059121573776174,6.870937047727946,9.712358630356691,9.061975086474266,11.699779249448124,12.954876273653564,11.464968152866243,8.788449466415567,11.081242532855436,16.731517509727624,11.533505154639176,9.763412195934688,10.898775753956405,11.803944315545243,8.632286995515695,8.402203856749312,7.804482851741831,8.86553489625438,8.659136982334202,8.028518288902665,8.025247971145175,8.511243951038997,7.830808802515005,4.619565217391304,6.255405015854714,6.602112676056338],"netMargin":[5.9333203112952475,5.892136811556712,6.692690297802682,8.936962731725423,6.483193399477664,5.908452801993348,6.13117764956688,7.396192452024285,6.1480826238278015,6.280281363136531,5.975211572189964,7.849661312473528,6.358274111775991,5.315985824824654,5.823309907623734,7.072927440453445,6.0493006579599085,5.6579107522259555,5.913621211994632,6.437106688063615,6.136565227261557,5.317473783050091,4.778072489610369,6.037221688561777,6.51346249054715,5.532796282425595,5.435357497974462,5.837751811628144,6.1950984160922875,5.558175598445733,4.014637235945212,5.816779015922108,6.1386806355812755,4.963135696325736,5.027461126260448,5.621950305134881,5.180465171833648,4.29486756568231,1.2005204508753717,3.1625295979134944,4.635251878517554,4.837165831208286,4.664270098941479,4.836359334674026,4.52312986635688,6.348525634547414,6.113251669398502,8.388520971302428,8.879184861717611,8.613891416439188,7.43879472693032,8.154121863799284,12.57108650104759,8.440721649484537,6.497834055314895,8.062108091967751,8.178654292343387,5.829596412556054,6.129476584022039,4.266810694031866,5.012126111560226,5.560382276281494,4.866707997520149,5.079651337541328,5.493879874750926,5.144326950557302,1.9927536231884055,2.2773133467858173,3.9906103286384975],"currentRatio":[null,null,4.171793852125759,null,4.091658573984155,3.646378921577331,3.714150034839185,4.091366098179304,4.602163654125467,4.116408674173501,2.891011408297355,2.569120098714869,2.81371007944813,2.790734071157477,2.837110406112177,2.7728429941019024,2.9663035896335246,2.6079643524722456,2.6547813786501426,2.6980803309640877,2.986806325712336,3.040672139053239,3.0029026036126063,3.026203072843429,3.266430788928431,2.9925397832262335,3.1127731159487744,2.8529240239753766,2.8230732756923675,2.8676627729706023,2.9465132125026328,2.861190944907351,2.8655558829788976,2.816759550899997,2.889592991432831,2.7387956777516496,2.5686883914851357,2.6462596792035398,2.6745670122365337,2.355971733026019,2.1983710071354463,2.1829341140994063,2.1518444699868535,2.29125184118562,2.1063906064721545,2.1295191526580655,2.028690097164131,1.8279153222529843,1.8297842641153634,1.8341614781124758,1.9648960739030024,1.8765531062124248,1.7428571428571429,1.7873245427477669,1.8749449581682078,1.9166666666666667,2.033025099075297,1.4852486653554369,1.467148884870404,1.7005557371690094,1.7510330578512396,1.7207357859531773,1.7141858839972048,1.5184869169510808,1.8144090305444887,1.5959229265568278,1.672935926043991,1.5435579362841838,1.5784660766961651],"ebit":[54863000,56068000,65676000,90090000,69747000,65481000,74572000,102132000,80483000,84865000,92598000,135464000,108555000,91216000,105361000,null,null,null,null,null,null,null,null,null,null,null,null,null,232907000,184411000,167973000,236738000,250381000,203119000,178029000,229450000,256367000,241692000,162299000,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],"netDebt":[null,null,484076000,null,376847000,388911000,505265000,479934000,544105000,587494000,907829000,841397000,941093000,912632000,1058708000,1004513000,1214891000,1204718000,1155293000,1617487000,1841760000,1653395000,1731543000,1559143000,1548019000,1470144000,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,null,null,null,null,null,null,null,null,null,null,null,null,null],"fcfMargin":[null,7.682917956718915,0.29879205979438933,12.785576521583518,0.544057357772871,4.48256396668318,-1.4592107859354393,7.528398978958823,-0.08977416925985016,5.019530602195694,2.9232720894988677,8.609030827397781,-0.9367818775576708,4.134819569453146,-0.3278350805073437,7.104700095401577,6.7398549867864785,8.50970730933199,4.410077094894846,3.893092349073705,1.2626292176379588,7.9939617344092815,1.5028522128029231,8.684139912239164,3.3669555566436533,10.344635568958777,-1.8085457359660453,4.395110841873643,7.59912114078148,5.065320613968921,2.629038423441899,5.458965880342815,5.802813280610931,1.7501013869738018,1.0569041502436378,3.049658110736543,4.298406566557266,4.360650760414018,3.7068304348535572,4.006350347046724,12.712592586663332,8.338720740027949,-0.043756187995454936,4.999275225887931,26.109735931185917,6.199494435774837,8.337954095688033,15.168716493219806,10.596797671033478,11.64695177434031,-4.865034526051475,10.454002389486261,8.620173600718347,7.216494845360824,5.531489503498833,4.568527918781726,12.006960556844549,9.641255605381167,2.9958677685950414,5.049959492303538,3.5839396389113447,9.87547060527078,4.618722876627402,-1.7132551848512172,6.917164816396243,11.0603029436982,8.272946859903382,-2.767368117613145,1.7605633802816902],"ebitda":[63109000,65410000,75807000,100070000,79778000,75859000,85611000,114058000,93354000,98376000,108795000,151721000,125744000,109344000,123952000,null,null,null,null,null,null,null,null,null,null,null,null,null,286875000,239447000,231889000,287342000,306383000,263021000,241724000,290516000,324805000,323165000,245399000,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],"debtToCapital":[null,null,33.45614122192533,null,30.546913616142817,29.431987331749802,29.822317832977273,26.82261145194576,27.631649013247955,28.59457160304819,36.7698769422355,33.9396082222822,35.55025382225833,34.20485792132136,36.283921348795744,34.33900369249396,39.16984952765034,36.791804968984856,35.71097265546587,41.19066772019344,42.85007817578132,41.57142278296922,40.42537397589781,38.42327748861346,36.41005826024344,34.609167252914176,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,null,null,null,null,null,null,null,null,null,null,null,null,null],"returnOnAssets":[null,null,null,null,7.4247374858148,7.4791119631421985,7.828031567518515,7.358348698871817,8.007860249719904,8.240691764937036,7.6470578608248125,8.30123695992079,8.569561174734812,8.448913987994876,7.546409443086683,7.5852034313374475,7.236001718534054,7.526977984987602,7.636401775454897,7.42643151260556,7.4269436749008975,7.658203307174667,7.696728105285996,7.1552456539114555,7.164055287038885,7.271931315349496,7.609477383891655,6.650955178311779,6.531781878003422,6.797591944310548,6.6514773526496525,6.30633441744008,5.9723705151494695,5.810958472312629,6.041220773815793,6.199041086078359,5.5708798181022186,5.557556713260333,4.625353210656083,3.813149692531031,3.4532824511015545,3.6414595708651563,4.478153180042259,4.703025342146557,4.499510601149132,4.865514052837552,5.075478046588513,6.066173832942566,7.72327197599937,8.411875328770057,8.74771038493811,8.638763199513336,9.881141828611106,9.881103467255995,9.332900503165071,9.072213873289567,7.6762143862451975,7.117835581724679,6.918169414020725,5.947152422780618,4.971736021249064,4.661487236403995,4.614769927415596,4.580500341585608,4.564275397207511,4.500096568595892,4.04094111391732,3.384736016727653,2.976786233170826],"returnOnEquity":[null,null,null,null,12.264690696473675,12.337994077391839,13.03757911316146,11.668271205154271,12.890501132502832,13.402230104977175,13.750626993381173,14.429732034651465,14.949707860740485,14.714833852502219,14.479603146074515,13.98859154312083,13.997637787902509,14.28747640152778,14.444246934821903,14.701470838533984,15.224942401842634,15.397374944126133,15.045898550341699,14.624483948950795,14.354114172870542,14.326887965742976,14.505515446489056,14.242650369551582,14.416522457364831,14.625765200750621,14.150689479173195,14.268733336451659,13.852276921032605,13.280212910169551,13.95481751861077,13.716325693521386,12.891844246820005,12.714504400258075,10.615732518333894,9.168116234204115,8.646061211825712,8.944028914293341,10.948090122001442,11.953320636040313,11.067731364531157,11.620963880669725,11.902985074626866,13.993023808353783,17.11630986709066,18.274692581853618,19.060918135800314,18.854005832904445,21.11304347826087,21.29522108083966,20.43717789230496,19.94089012517385,17.437138166421846,16.977777777777778,16.105769230769234,13.908065330863781,12.054161162483487,11.68289290681502,11.348563006632277,11.389742760071186,11.208323480728305,10.897186062826409,9.656158183117606,8.170991403107502,7.084678039034885],"revenueGrowth":[null,null,null,null,20.216919739696305,22.79835573914941,21.255070560617373,30.344183087109535,29.93136428240357,29.011011798473053,39.39824615800007,31.161205520131,32.493378825932886,29.698889396324525,13.652472457302434,15.916229960543804,24.362587938175785,27.67631185779187,23.295299719546957,35.93487274633631,36.5396229912091,32.580845454951636,27.906513990775352,9.111643232743472,7.544063302307835,6.4326819381949285,3.8469691490744973,8.318563716802196,25.39272171353648,20.505783597163774,22.956294716907987,21.929339736744048,6.664552244310373,11.708964125647903,14.855287792165761,16.130871765628353,23.28089160030604,26.62738259388433,21.577218095799154,13.949721475291499,7.173865487464992,0.8133224100349112,0.2357481281518803,-3.2051060815668664,-19.144608369073936,-3.1796765522799753,-1.8539732745044613,5.667067097421308,30.791224080206426,8.180506902946627,7.851640015192651,5.581835383159883,-2.736535662299855,-5.85380649074917,-5.806654111738863,0.029868578255665135,3.2026339419335637,14.948453608247414,-3.2322559146951035,10.570319498357716,7.627610208816704,-3.2230941704035843,11.08815426997245,-10.153929246556848,-5.335489086499601,1.3321749203591082,2.6658400495970236,4.268109407874965,-2.9888983774551625]}},"filings":[{"accn":"0001065696-25-000015","filed":"2025-02-20","form":"10-K"},{"accn":"0001065696-23-000102","filed":"2023-10-27","form":"10-Q"},{"accn":"0001065696-24-000086","filed":"2024-04-23","form":"10-Q"},{"accn":"0001065696-24-000112","filed":"2024-07-25","form":"10-Q"},{"accn":"0001065696-24-000125","filed":"2024-10-24","form":"10-Q"},{"accn":"0001065696-26-000012","filed":"2026-02-19","form":"10-K"},{"accn":"0001065696-25-000028","filed":"2025-04-24","form":"10-Q"},{"accn":"0001065696-25-000044","filed":"2025-07-24","form":"10-Q"},{"accn":"0001065696-25-000063","filed":"2025-10-30","form":"10-Q"},{"accn":"0001065696-26-000033","filed":"2026-04-30","form":"10-Q"},{"accn":"0001065696-26-000044","filed":"2026-07-30","form":"10-Q"},{"accn":"0001065696-20-000008","filed":"2020-02-27","form":"10-K"},{"accn":"0001065696-19-000047","filed":"2019-08-02","form":"10-Q"},{"accn":"0001065696-19-000063","filed":"2019-11-05","form":"10-Q"},{"accn":"0001065696-21-000010","filed":"2021-02-26","form":"10-K"},{"accn":"0001065696-20-000022","filed":"2020-05-07","form":"10-Q"},{"accn":"0001065696-20-000040","filed":"2020-08-04","form":"10-Q"},{"accn":"0001065696-20-000053","filed":"2020-11-03","form":"10-Q"},{"accn":"0001065696-22-000006","filed":"2022-02-25","form":"10-K"},{"accn":"0001065696-21-000025","filed":"2021-05-05","form":"10-Q"},{"accn":"0001065696-21-000042","filed":"2021-08-04","form":"10-Q"},{"accn":"0001065696-21-000052","filed":"2021-11-03","form":"10-Q"},{"accn":"0001065696-23-000008","filed":"2023-02-23","form":"10-K"},{"accn":"0001065696-22-000032","filed":"2022-05-04","form":"10-Q"},{"accn":"0001065696-22-000055","filed":"2022-08-02","form":"10-Q"},{"accn":"0001065696-22-000077","filed":"2022-11-01","form":"10-Q"},{"accn":"0001065696-24-000009","filed":"2024-02-22","form":"10-K"},{"accn":"0001065696-23-000040","filed":"2023-04-27","form":"10-Q"},{"accn":"0001065696-23-000064","filed":"2023-07-27","form":"10-Q"},{"accn":"0001065696-14-000017","filed":"2014-03-03","form":"10-K"},{"accn":"0001065696-15-000007","filed":"2015-03-02","form":"10-K"},{"accn":"0001065696-16-000076","filed":"2016-02-25","form":"10-K"},{"accn":"0001065696-17-000005","filed":"2017-02-27","form":"10-K"},{"accn":"0001065696-18-000004","filed":"2018-02-28","form":"10-K"},{"accn":"0001065696-19-000010","filed":"2019-03-01","form":"10-K"},{"accn":"0001065696-18-000024","filed":"2018-05-07","form":"10-Q"},{"accn":"0001065696-18-000051","filed":"2018-08-06","form":"10-Q"},{"accn":"0001065696-18-000072","filed":"2018-11-06","form":"10-Q"},{"accn":"0001065696-19-000033","filed":"2019-05-02","form":"10-Q"},{"accn":"0001193125-12-191566","filed":"2012-04-27","form":"10-Q"},{"accn":"0001193125-11-202933","filed":"2011-07-29","form":"10-Q"},{"accn":"0001065696-12-000008","filed":"2012-10-26","form":"10-Q"},{"accn":"0001193125-10-172195","filed":"2010-07-30","form":"10-Q"},{"accn":"0001193125-10-241107","filed":"2010-10-29","form":"10-Q"},{"accn":"0001193125-12-081978","filed":"2012-02-27","form":"10-K"},{"accn":"0001193125-11-118050","filed":"2011-04-29","form":"10-Q"},{"accn":"0001193125-11-286260","filed":"2011-10-28","form":"10-Q"},{"accn":"0001065696-14-000009","filed":"2014-01-27","form":"8-K"},{"accn":"0001193125-12-319255","filed":"2012-07-27","form":"10-Q"},{"accn":"0001065696-17-000039","filed":"2017-07-31","form":"10-Q"},{"accn":"0001065696-17-000057","filed":"2017-10-27","form":"10-Q"},{"accn":"0001065696-17-000022","filed":"2017-05-01","form":"10-Q"},{"accn":"0001065696-13-000032","filed":"2013-04-26","form":"10-Q"},{"accn":"0001065696-13-000056","filed":"2013-08-02","form":"10-Q"},{"accn":"0001065696-14-000034","filed":"2014-05-01","form":"10-Q"},{"accn":"0001065696-14-000057","filed":"2014-08-01","form":"10-Q"},{"accn":"0001065696-14-000069","filed":"2014-10-31","form":"10-Q"},{"accn":"0001065696-15-000026","filed":"2015-05-01","form":"10-Q"},{"accn":"0001065696-15-000044","filed":"2015-08-03","form":"10-Q"},{"accn":"0001065696-15-000059","filed":"2015-10-30","form":"10-Q"},{"accn":"0001065696-16-000112","filed":"2016-04-29","form":"10-Q"},{"accn":"0001065696-16-000129","filed":"2016-08-02","form":"10-Q"},{"accn":"0001065696-16-000142","filed":"2016-11-01","form":"10-Q"},{"accn":"0001193125-11-047657","filed":"2011-02-25","form":"10-K"}],"provenance":{"#0":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":12794000000},"#1":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":9793000000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":3001000000},"revenue@FY2022":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":12794000000},"revenue@2023Q1":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":3349000000},"revenue@2023Q2":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":3448000000},"revenue@2023Q3":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":3568000000},"#2":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":13269000000},"#3":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":10365000000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":2904000000},"revenue@FY2023":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":13269000000},"revenue@2024Q1":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3703000000},"revenue@2024Q2":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":3711000000},"revenue@2024Q3":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":3453000000},"#4":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":13823000000},"#5":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":10597000000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":3226000000},"revenue@FY2024":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":13823000000},"revenue@2025Q1":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3327000000},"revenue@2025Q2":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":3513000000},"revenue@2025Q3":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":3499000000},"revenue@FY2017":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":9736909000},"revenue@2018Q2":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":3030751000},"revenue@2018Q3":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":3122378000},"#6":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":11876674000},"#7":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":8873893000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":3002781000},"revenue@FY2018":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":11876674000},"revenue@2019Q1":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3100303000},"revenue@2019Q2":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":3248173000},"revenue@2019Q3":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":3147773000},"#8":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":12506109000},"#9":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":9496249000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":3009860000},"revenue@FY2019":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":12506109000},"revenue@2020Q1":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":3000935000},"revenue@2020Q2":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":2626323000},"revenue@2020Q3":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":3047684000},"#10":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":11629000000},"#11":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":8674942000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":2954058000},"revenue@FY2020":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":11629000000},"revenue@2021Q1":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":3171000000},"revenue@2021Q2":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":3435000000},"revenue@2021Q3":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":3297000000},"#12":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":13089000000},"#13":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":9903000000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":3186000000},"revenue@FY2021":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":13089000000},"revenue@2022Q1":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":3348000000},"revenue@2022Q2":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":3341000000},"revenue@2022Q3":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":3104000000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1006531000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1016707000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":1067915000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":4122930000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1195997000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1251748000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1298094000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":1316689000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":5062528000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1625777000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":1709132000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":1721024000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":1684131000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":6740064000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1773912000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1838070000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1831732000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":1748919000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":7192633000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1921476000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":2304806000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":2207343000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":2150406000},"revenue@FY2016":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":8584031000},"revenue@2017Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2342843000},"revenue@2017Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":2458411000},"revenue@2017Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":2465800000},"revenue@2017Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":2469855000},"revenue@2018Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2720764000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":443002000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":437448000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":449576000},"#14":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1877869000},"#15":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1330026000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":547843000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1877869000},"costOfRevenue@2009Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":266107000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":269708000},"#16":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1120129000},"#17":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":817114000},"costOfRevenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":303015000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1120129000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":320226000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":323415000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":346197000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":697327000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2833529000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":760437000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":905816000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":855444000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":830006000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":3351703000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":930093000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":965009000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":956876000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":947645000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":3799623000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1053971000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1161879000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1197198000},"#18":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":4574857000},"#19":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":3413048000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":1161809000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":4574857000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1208264000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1247187000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1200329000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1372000000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1414000000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1390000000},"#20":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":5353000000},"#21":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":4176000000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":1177000000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":5353000000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1452000000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1441000000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1338000000},"#22":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5384000000},"#23":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":4115000000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":1269000000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5384000000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1313000000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1356000000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1341000000},"#24":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5265000000},"#25":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":4010000000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":1255000000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5265000000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1331000000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1321000000},"#26":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":849000000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":849000000},"#27":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":901000000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":901000000},"#28":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":898000000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":898000000},"#29":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3568000000},"#30":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2648000000},"#31":{"kind":"computed","op":"sum","terms":[{"ref":"#29"},{"ref":"#30","weight":-1}],"rule":"quarter-from-ytd","value":920000000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":920000000},"#32":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":104000000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#29"},{"ref":"#32"}],"rule":"component-sum","value":3672000000},"#33":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":924000000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":924000000},"#34":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":898000000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":898000000},"#35":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":861000000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":861000000},"#36":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3813000000},"#37":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":183000000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37"}],"rule":"component-sum","value":3996000000},"#38":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":976000000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":976000000},"#39":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":931000000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":931000000},"#40":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3758000000},"#41":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2873000000},"#42":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41","weight":-1}],"rule":"quarter-from-ytd","value":885000000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":885000000},"#43":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":182000000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#43"}],"rule":"component-sum","value":3940000000},"#44":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":949000000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":949000000},"#45":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":958000000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":958000000},"#46":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":958000000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":958000000},"#47":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2865000000},"#48":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":948000000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":948000000},"#49":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":994000000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":994000000},"#50":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":990000000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":990000000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":54757000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":56045000},"#51":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":231448000},"#52":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":171723000},"operatingIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":59725000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":231448000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":89929000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":69609000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":65207000},"operatingIncome@2010Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":73132000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":297877000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":107371000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":78486000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":85488000},"operatingIncome@2011Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":90138000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":361483000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":133608000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":108567000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":91434000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":104344000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":437953000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":141588000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":131378000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":123395000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":133819000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":530180000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":173834000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":173596000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":156188000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":146250000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":649868000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":185926000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":200285000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":166745000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":151671000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":704627000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":185672000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":232445000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":183401000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":161880000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":763398000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":235692000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":244573000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":199099000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":167954000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":844998000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":226568000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":256794000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":234733000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":200935000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":218095000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":13,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":200832000},"#53":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":743431000},"#54":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":619862000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":123569000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":743431000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":190162000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":205960000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":17,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":205327000},"#55":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":791022000},"#56":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":601449000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":189573000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":206789000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":20,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":163011000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":21,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":268328000},"#57":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":885000000},"#58":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":21,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":638128000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":246872000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":353000000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":411000000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":365000000},"#59":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1399000000},"#60":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1129000000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":270000000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":356000000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":543000000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":347000000},"#61":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1518000000},"#62":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1246000000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":272000000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1518000000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":361000000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":389000000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":263000000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":800000000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":167000000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":180000000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-78000000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-191000000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-64000000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-66000000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-60000000},"#63":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-238000000},"#64":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-178000000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":-60000000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-238000000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-57000000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-58000000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-55000000},"#65":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-224000000},"#66":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-170000000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":-54000000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-224000000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-53000000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-55000000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":146377000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":138504000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-104000000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-72000000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-16000000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-16000000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-19000000},"#67":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-78000000},"#68":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-51000000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":-27000000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-36000000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-52000000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-62000000},"#69":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-214000000},"#70":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-150000000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":-64000000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":42,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":7724000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":43,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":7780000},"#71":{"kind":"filed","concept":"InterestAndDebtExpense","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":32252000},"#72":{"kind":"filed","concept":"InterestAndDebtExpense","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":23082000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":9170000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestAndDebtExpense","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":32252000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":7276000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":40,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":7155000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":46,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":7186000},"#73":{"kind":"filed","concept":"InterestAndDebtExpense","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":29765000},"#74":{"kind":"filed","concept":"InterestAndDebtExpense","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":21617000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":8148000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestAndDebtExpense","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":29765000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":6409000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":40,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":4671000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":41,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":4847000},"#75":{"kind":"filed","concept":"InterestAndDebtExpense","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":24307000},"#76":{"kind":"filed","concept":"InterestAndDebtExpense","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":15927000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":8380000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestAndDebtExpense","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":24307000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":7367000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":48,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":7356000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":41,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":7964000},"#77":{"kind":"filed","concept":"InterestAndDebtExpense","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":31429000},"#78":{"kind":"filed","concept":"InterestAndDebtExpense","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":22687000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":8742000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestAndDebtExpense","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":31429000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestAndDebtExpense","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":51184000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestAndDebtExpense","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":64542000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestAndDebtExpense","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":57860000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":24649000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":24761000},"#79":{"kind":"filed","concept":"InterestAndDebtExpense","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":88263000},"#80":{"kind":"filed","concept":"InterestAndDebtExpense","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":64002000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":24261000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestAndDebtExpense","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":88263000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":23988000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":36,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":24596000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":37,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":25222000},"#81":{"kind":"filed","concept":"InterestAndDebtExpense","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":101640000},"#82":{"kind":"filed","concept":"InterestAndDebtExpense","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":73806000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":27834000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestAndDebtExpense","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":101640000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":28515000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":36,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":38272000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":37,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":40860000},"#83":{"kind":"filed","concept":"InterestAndDebtExpense","filing":11,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":146377000},"#84":{"kind":"filed","concept":"InterestAndDebtExpense","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":107647000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":38730000},"netIncome@2009Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":28857000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":29155000},"#85":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":127521000},"#86":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":90316000},"netIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":37205000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":127521000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":53936000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":37906000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":35901000},"netIncome@2010Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":41328000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":169071000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":58182000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":46706000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":49231000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":56145000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":210264000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":80991000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":63998000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":54048000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":62188000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":261225000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":84592000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":75722000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":73445000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":77864000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":311623000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":104653000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":104882000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":91515000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":80469000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":381519000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":107095000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":119722000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":101346000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":95060000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":423223000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":112171000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":142785000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":122688000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":86331000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":463975000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":136278000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":150914000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":122381000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":124171000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":533744000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":152960000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":157007000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":134102000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1092000000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":273000000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":420000000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":262000000},"#87":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1150000000},"#88":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":955000000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":195000000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1150000000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":270000000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":282000000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":208000000},"#89":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":938000000},"#90":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":760000000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":178000000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":938000000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":158000000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":186000000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":192000000},"#91":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":0.37},"dilutedEps@2010Q1":{"kind":"computed","op":"product","terms":[{"ref":"#91"}],"scale":0.5,"rule":"split-restated","value":0.185},"#92":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.26},"dilutedEps@2010Q2":{"kind":"computed","op":"product","terms":[{"ref":"#92"}],"scale":0.5,"rule":"split-restated","value":0.13},"#93":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.25},"dilutedEps@2010Q3":{"kind":"computed","op":"product","terms":[{"ref":"#93"}],"scale":0.5,"rule":"split-restated","value":0.125},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":0.58},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":0.2},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.16},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":0.17},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":0.19},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":0.71},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.27},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.21},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.18},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":0.21},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":0.87},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.28},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.25},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.24},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":0.26},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.34},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.34},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.3},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":0.26},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":1.25},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.35},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.39},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.33},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":0.31},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":1.38},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.36},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.46},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.4},"#94":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":1.5},"#95":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":309784000},"#96":{"kind":"computed","op":"product","terms":[{"ref":"#94"},{"ref":"#95"}],"value":464676000},"#97":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2016-01-01","end":"2016-09-30","value":1.22},"#98":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":309671000},"#99":{"kind":"computed","op":"product","terms":[{"ref":"#97"},{"ref":"#98"}],"value":377798620},"#100":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#99","weight":-1}],"value":86877380},"#101":{"kind":"computed","op":"sum","terms":[{"ref":"#95","weight":4},{"ref":"#98","weight":-3}],"rule":"unaverage-quarter","value":310123000},"dilutedEps@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#100"},{"ref":"#101"}],"rule":"per-share-quarter","value":0.2801384611912048},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":1.5},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.44},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.49},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.39},"#102":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":1.72},"#103":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":310649000},"#104":{"kind":"computed","op":"product","terms":[{"ref":"#102"},{"ref":"#103"}],"value":534316280},"#105":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2017-01-01","end":"2017-09-30","value":1.32},"#106":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":310495000},"#107":{"kind":"computed","op":"product","terms":[{"ref":"#105"},{"ref":"#106"}],"value":409853400},"#108":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#107","weight":-1}],"value":124462880},"#109":{"kind":"computed","op":"sum","terms":[{"ref":"#103","weight":4},{"ref":"#106","weight":-3}],"rule":"unaverage-quarter","value":311111000},"dilutedEps@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#108"},{"ref":"#109"}],"rule":"per-share-quarter","value":0.4000594000212143},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":1.72},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.49},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.5},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.42},"#110":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":1.52},"#111":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":315849000},"#112":{"kind":"computed","op":"product","terms":[{"ref":"#110"},{"ref":"#111"}],"value":480090480},"#113":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2018-01-01","end":"2018-09-30","value":1.41},"#114":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":314951000},"#115":{"kind":"computed","op":"product","terms":[{"ref":"#113"},{"ref":"#114"}],"value":444080910},"#116":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#115","weight":-1}],"value":36009570},"#117":{"kind":"computed","op":"sum","terms":[{"ref":"#111","weight":4},{"ref":"#114","weight":-3}],"rule":"unaverage-quarter","value":318543000},"dilutedEps@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#116"},{"ref":"#117"}],"rule":"per-share-quarter","value":0.11304461250129495},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":1.52},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.31},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.48},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.49},"#118":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":1.74},"#119":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":310969000},"#120":{"kind":"computed","op":"product","terms":[{"ref":"#118"},{"ref":"#119"}],"value":541086060},"#121":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2019-01-01","end":"2019-09-30","value":1.28},"#122":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":312204000},"#123":{"kind":"computed","op":"product","terms":[{"ref":"#121"},{"ref":"#122"}],"value":399621120},"#124":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#123","weight":-1}],"value":141464940},"#125":{"kind":"computed","op":"sum","terms":[{"ref":"#119","weight":4},{"ref":"#122","weight":-3}],"rule":"unaverage-quarter","value":307264000},"dilutedEps@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#124"},{"ref":"#125"}],"rule":"per-share-quarter","value":0.460401934492814},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":1.74},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.47},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.39},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":0.64},"#126":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":2.09},"#127":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":305000000},"#128":{"kind":"computed","op":"product","terms":[{"ref":"#126"},{"ref":"#127"}],"value":637450000},"#129":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":1.5},"#130":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":305171000},"#131":{"kind":"computed","op":"product","terms":[{"ref":"#129"},{"ref":"#130"}],"value":457756500},"#132":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#131","weight":-1}],"value":179693500},"#133":{"kind":"computed","op":"sum","terms":[{"ref":"#127","weight":4},{"ref":"#130","weight":-3}],"rule":"unaverage-quarter","value":304487000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#132"},{"ref":"#133"}],"rule":"per-share-quarter","value":0.5901516320893831},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":2.09},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0.88},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":1.01},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":0.96},"#134":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":3.66},"#135":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":297700000},"#136":{"kind":"computed","op":"product","terms":[{"ref":"#134"},{"ref":"#135"}],"value":1089582000},"#137":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":2.85},"#138":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":300000000},"#139":{"kind":"computed","op":"product","terms":[{"ref":"#137"},{"ref":"#138"}],"value":855000000},"#140":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#139","weight":-1}],"value":234582000},"#141":{"kind":"computed","op":"sum","terms":[{"ref":"#135","weight":4},{"ref":"#138","weight":-3}],"rule":"unaverage-quarter","value":290800000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#140"},{"ref":"#141"}],"rule":"per-share-quarter","value":0.8066781292984869},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":3.66},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":0.95},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":1.49},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":0.95},"#142":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":4.13},"#143":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":278000000},"#144":{"kind":"computed","op":"product","terms":[{"ref":"#142"},{"ref":"#143"}],"value":1148140000},"#145":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":3.4},"#146":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":281200000},"#147":{"kind":"computed","op":"product","terms":[{"ref":"#145"},{"ref":"#146"}],"value":956080000},"#148":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#147","weight":-1}],"value":192060000},"#149":{"kind":"computed","op":"sum","terms":[{"ref":"#143","weight":4},{"ref":"#146","weight":-3}],"rule":"unaverage-quarter","value":268400000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#148"},{"ref":"#149"}],"rule":"per-share-quarter","value":0.7155737704918033},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":4.13},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":1.01},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":1.05},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.78},"#150":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":3.49},"#151":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":268300000},"#152":{"kind":"computed","op":"product","terms":[{"ref":"#150"},{"ref":"#151"}],"value":936367000},"#153":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":2.83},"#154":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":268300000},"#155":{"kind":"computed","op":"product","terms":[{"ref":"#153"},{"ref":"#154"}],"value":759289000},"#156":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#155","weight":-1}],"value":177078000},"#157":{"kind":"computed","op":"sum","terms":[{"ref":"#151","weight":4},{"ref":"#154","weight":-3}],"rule":"unaverage-quarter","value":268300000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#156"},{"ref":"#157"}],"rule":"per-share-quarter","value":0.66},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":3.49},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.59},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.7},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.73},"#158":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":2.62},"#159":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":263900000},"#160":{"kind":"computed","op":"product","terms":[{"ref":"#158"},{"ref":"#159"}],"value":691418000},"#161":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":2.01},"#162":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":265300000},"#163":{"kind":"computed","op":"product","terms":[{"ref":"#161"},{"ref":"#162"}],"value":533252999.99999994},"#164":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#163","weight":-1}],"value":158165000.00000006},"#165":{"kind":"computed","op":"sum","terms":[{"ref":"#159","weight":4},{"ref":"#162","weight":-3}],"rule":"unaverage-quarter","value":259700000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#164"},{"ref":"#165"}],"rule":"per-share-quarter","value":0.6090296495956875},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":2.62},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.65},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.75},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.7},"#166":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":2.35},"#167":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":257800000},"#168":{"kind":"computed","op":"product","terms":[{"ref":"#166"},{"ref":"#167"}],"value":605830000},"#169":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":2.1},"#170":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":258400000},"#171":{"kind":"computed","op":"product","terms":[{"ref":"#169"},{"ref":"#170"}],"value":542640000},"#172":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#171","weight":-1}],"value":63190000},"#173":{"kind":"computed","op":"sum","terms":[{"ref":"#167","weight":4},{"ref":"#170","weight":-3}],"rule":"unaverage-quarter","value":256000000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#172"},{"ref":"#173"}],"rule":"per-share-quarter","value":0.2468359375},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":2.35},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.53},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2009-06-30","value":129468000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2009-09-30","value":166005000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2009-12-31","value":108906000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2009-12-31","value":108906000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2010-03-31","value":193536000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2010-06-30","value":190477000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2010-09-30","value":168678000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2010-12-31","value":95689000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2010-12-31","value":95689000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2011-03-31","value":64517000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2011-06-30","value":42256000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2011-09-30","value":45112000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2011-12-31","value":48247000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2011-12-31","value":48247000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2012-03-31","value":55169000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2012-06-30","value":59353000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2012-09-30","value":69214000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2012-12-31","value":59770000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2012-12-31","value":59770000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2013-03-31","value":62997000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2013-06-30","value":161590000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2013-09-30","value":107337000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2013-12-31","value":150488000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2013-12-31","value":150488000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2014-03-31","value":113246000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2014-06-30","value":109564000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2014-09-30","value":244646000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2014-12-31","value":114605000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2014-12-31","value":114605000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2015-03-31","value":175492000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2015-06-30","value":143423000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2015-09-30","value":137086000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2015-12-31","value":87397000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2015-12-31","value":87397000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2016-03-31","value":229220000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2016-06-30","value":251863000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2016-09-30","value":258025000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2016-12-31","value":227400000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2016-12-31","value":227400000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2017-03-31","value":264614000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2017-06-30","value":303544000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2017-09-30","value":275077000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2017-12-31","value":279766000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2017-12-31","value":279766000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2018-03-31","value":245679000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2018-06-30","value":345202000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2018-09-30","value":341346000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2018-12-31","value":331761000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2018-12-31","value":331761000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2019-03-31","value":316066000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2019-06-30","value":375967000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2019-09-30","value":433391000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2021-12-31","value":274000000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2021-12-31","value":274000000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2022-03-31","value":327000000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2022-06-30","value":265000000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2022-09-30","value":269000000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2022-12-31","value":278000000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2022-12-31","value":278000000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2023-03-31","value":342000000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2023-06-30","value":1904000000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2023-09-30","value":401000000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2023-12-31","value":299000000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2023-12-31","value":299000000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2024-03-31","value":344000000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2024-06-30","value":276000000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2024-09-30","value":353000000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2024-12-31","value":234000000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2024-12-31","value":234000000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2025-03-31","value":227000000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2025-06-30","value":289000000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2025-09-30","value":289000000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2025-12-31","value":319000000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2025-12-31","value":319000000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2026-03-31","value":335000000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2026-06-30","value":301000000},"cash@2019Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":18,"unit":"USD","end":"2019-12-31","value":528387000},"cash@FY2019":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":18,"unit":"USD","end":"2019-12-31","value":528387000},"cash@2020Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":19,"unit":"USD","end":"2020-03-31","value":338063000},"cash@2020Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":16,"unit":"USD","end":"2020-06-30","value":476426000},"cash@2020Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":17,"unit":"USD","end":"2020-09-30","value":421382000},"cash@2020Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":26,"unit":"USD","end":"2020-12-31","value":312000000},"cash@FY2020":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":26,"unit":"USD","end":"2020-12-31","value":312000000},"cash@2021Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":23,"unit":"USD","end":"2021-03-31","value":590000000},"cash@2021Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":24,"unit":"USD","end":"2021-06-30","value":329000000},"cash@2021Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":25,"unit":"USD","end":"2021-09-30","value":403000000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":702868000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":702868000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2010-06-30","value":800533000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2010-09-30","value":821500000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2010-12-31","value":836876000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2010-12-31","value":836876000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2011-03-31","value":852117000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2011-06-30","value":890376000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2011-09-30","value":936590000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2011-12-31","value":1149735000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2011-12-31","value":1149735000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2012-03-31","value":1174278000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2012-06-30","value":1253007000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2012-09-30","value":1296349000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2012-12-31","value":1384351000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2012-12-31","value":1384351000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2013-03-31","value":1399562000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2013-06-30","value":1658490000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2013-09-30","value":1675651000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2013-12-31","value":1799817000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2013-12-31","value":1799817000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2014-03-31","value":2093481000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2014-06-30","value":2240726000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2014-09-30","value":2345538000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2014-12-31","value":2235673000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2014-12-31","value":2235673000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2015-03-31","value":2337179000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2015-06-30","value":2372621000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2015-09-30","value":2387143000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2015-12-31","value":2340712000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2015-12-31","value":2340712000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2016-03-31","value":2993887000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2016-06-30","value":3298428000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2016-09-30","value":3295541000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2016-12-31","value":3567594000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2016-12-31","value":3567594000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2017-03-31","value":3318126000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2017-06-30","value":3500735000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2017-09-30","value":3668373000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2017-12-31","value":3822134000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2017-12-31","value":3822134000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2018-03-31","value":4039143000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2018-06-30","value":4593606000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2018-09-30","value":4593060000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2018-12-31","value":4520949000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2018-12-31","value":4520949000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2019-03-31","value":4644770000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2019-06-30","value":4631849000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2019-09-30","value":4483858000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2019-12-31","value":4687819000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2019-12-31","value":4687819000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2020-03-31","value":4442664000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2020-06-30","value":4106973000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2020-09-30","value":4102508000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2020-12-31","value":4034032000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2020-12-31","value":4034032000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2021-03-31","value":4453946000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2021-06-30","value":4168534000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2021-09-30","value":4259398000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2021-12-31","value":4254000000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2021-12-31","value":4254000000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2022-03-31","value":4682000000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2022-06-30","value":4331000000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2022-09-30","value":4202000000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2022-12-31","value":4258000000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2022-12-31","value":4258000000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2023-03-31","value":4623000000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2023-06-30","value":6156000000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2023-09-30","value":5286000000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2023-12-31","value":4868000000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2023-12-31","value":4868000000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2024-03-31","value":5202000000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2024-06-30","value":5085000000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2024-09-30","value":5145000000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2024-12-31","value":4906000000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2024-12-31","value":4906000000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2025-03-31","value":5339000000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2025-06-30","value":5465000000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2025-09-30","value":5715000000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2025-12-31","value":5248000000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2025-12-31","value":5248000000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2026-03-31","value":5475000000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2026-06-30","value":5351000000},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2009-12-31","value":2020121000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2009-12-31","value":2020121000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2010-06-30","value":2130742000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2010-09-30","value":2205449000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2010-12-31","value":2299509000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2010-12-31","value":2299509000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2011-03-31","value":2355379000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2011-06-30","value":2417714000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2011-09-30","value":2538012000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2011-12-31","value":3199704000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2011-12-31","value":3199704000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2012-03-31","value":3260001000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2012-06-30","value":3425409000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2012-09-30","value":3502575000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2012-12-31","value":3723456000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2012-12-31","value":3723456000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2013-03-31","value":3722699000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2013-06-30","value":4218315000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2013-09-30","value":4361059000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2013-12-31","value":4438058000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2013-12-31","value":4438058000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2014-03-31","value":5209828000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2014-06-30","value":5498845000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2014-09-30","value":5534578000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2014-12-31","value":5475739000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2014-12-31","value":5475739000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2015-03-31","value":5522466000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2015-06-30","value":5634542000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2015-09-30","value":5704032000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2015-12-31","value":5647837000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2015-12-31","value":5647837000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2016-03-31","value":7356857000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2016-06-30","value":8185944000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2016-09-30","value":8203952000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2016-12-31","value":8303199000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2016-12-31","value":8303199000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2017-03-31","value":8122246000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2017-06-30","value":8430942000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2017-09-30","value":8863938000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2017-12-31","value":9366872000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2017-12-31","value":9366872000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2018-03-31","value":9636178000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2018-06-30","value":11548631000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2018-09-30","value":11585336000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2018-12-31","value":11393402000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2018-12-31","value":11393402000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2019-03-31","value":12665910000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2019-06-30","value":12704236000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2019-09-30","value":12411690000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2019-12-31","value":12779956000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2019-12-31","value":12779956000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2020-03-31","value":12354070000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2020-06-30","value":12035299000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2020-09-30","value":12161212000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2020-12-31","value":12360533000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2020-12-31","value":12360533000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2021-03-31","value":12665457000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2021-06-30","value":12438059000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2021-09-30","value":12460860000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2021-12-31","value":12606000000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2021-12-31","value":12606000000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2022-03-31","value":12778000000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2022-06-30","value":12134000000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2022-09-30","value":11666000000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2022-12-31","value":12038000000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2022-12-31","value":12038000000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2023-03-31","value":12508000000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2023-06-30","value":14155000000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2023-09-30","value":15168000000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2023-12-31","value":15079000000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2023-12-31","value":15079000000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2024-03-31","value":15270000000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2024-06-30","value":15211000000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2024-09-30","value":15466000000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2024-12-31","value":14955000000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2024-12-31","value":14955000000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2025-03-31","value":15469000000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2025-06-30","value":15944000000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2025-09-30","value":15600000000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2025-12-31","value":15137000000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2025-12-31","value":15137000000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2026-03-31","value":15139000000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2026-06-30","value":15029000000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2010-06-30","value":195650000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":168481000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":168481000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2010-09-30","value":225292000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2010-12-31","value":225321000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2010-12-31","value":225321000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2011-03-31","value":208272000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2011-06-30","value":193469000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2011-09-30","value":227526000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2011-12-31","value":397693000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2011-12-31","value":397693000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2012-03-31","value":457074000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2012-06-30","value":445322000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2012-09-30","value":464519000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2012-12-31","value":487944000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2012-12-31","value":487944000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2013-03-31","value":504739000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2013-06-30","value":559110000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2013-09-30","value":642513000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2013-12-31","value":677953000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2013-12-31","value":677953000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2014-03-31","value":775915000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2014-06-30","value":750208000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2014-09-30","value":771388000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2014-12-31","value":744504000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2014-12-31","value":744504000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2015-03-31","value":772314000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2015-06-30","value":726365000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2015-09-30","value":797698000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2015-12-31","value":751970000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2015-12-31","value":751970000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2016-03-31","value":1049410000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2016-06-30","value":1168382000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2016-09-30","value":1149208000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2016-12-31","value":1210785000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2016-12-31","value":1210785000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2017-03-31","value":1159701000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2017-06-30","value":1221660000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2017-09-30","value":1302338000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2017-12-31","value":1322724000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2017-12-31","value":1322724000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2018-03-31","value":1474788000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2018-06-30","value":1788308000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2018-09-30","value":1735680000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2018-12-31","value":1690348000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2018-12-31","value":1690348000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2019-03-31","value":1971488000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2019-06-30","value":2106946000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2019-09-30","value":2054051000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2019-12-31","value":2178512000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2019-12-31","value":2178512000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2020-03-31","value":1938968000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2020-06-30","value":1949768000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2020-09-30","value":1926495000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2020-12-31","value":1988491000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2020-12-31","value":1988491000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2021-03-31","value":2436626000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2021-06-30","value":2278156000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2021-09-30","value":2322259000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2021-12-31","value":2165000000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2021-12-31","value":2165000000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2022-03-31","value":2495000000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2022-06-30","value":2485000000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2022-09-30","value":2351000000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2022-12-31","value":2271000000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2022-12-31","value":2271000000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2023-03-31","value":2412000000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2023-06-30","value":3028000000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2023-09-30","value":3559000000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2023-12-31","value":3318000000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2023-12-31","value":3318000000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2024-03-31","value":3059000000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2024-06-30","value":2904000000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2024-09-30","value":2990000000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2024-12-31","value":2862000000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2024-12-31","value":2862000000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2025-03-31","value":3516000000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2025-06-30","value":3012000000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2025-09-30","value":3581000000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2025-12-31","value":3137000000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2025-12-31","value":3137000000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2026-03-31","value":3547000000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2026-06-30","value":3390000000},"totalLiabilities@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4"},{"ref":"temporaryEquity@2018Q4","weight":-1},{"ref":"equity@2018Q4","weight":-1}],"rule":"accounting-identity","value":6554650000},"totalLiabilities@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018"},{"ref":"temporaryEquity@FY2018","weight":-1},{"ref":"equity@FY2018","weight":-1}],"rule":"accounting-identity","value":6554650000},"totalLiabilities@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4"},{"ref":"temporaryEquity@2019Q4","weight":-1},{"ref":"equity@2019Q4","weight":-1}],"rule":"accounting-identity","value":7706956000},"totalLiabilities@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019"},{"ref":"temporaryEquity@FY2019","weight":-1},{"ref":"equity@FY2019","weight":-1}],"rule":"accounting-identity","value":7706956000},"totalLiabilities@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1"},{"ref":"temporaryEquity@2020Q1","weight":-1},{"ref":"equity@2020Q1","weight":-1}],"rule":"accounting-identity","value":7342674000},"totalLiabilities@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2"},{"ref":"temporaryEquity@2020Q2","weight":-1},{"ref":"equity@2020Q2","weight":-1}],"rule":"accounting-identity","value":6863281000},"totalLiabilities@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3"},{"ref":"temporaryEquity@2020Q3","weight":-1},{"ref":"equity@2020Q3","weight":-1}],"rule":"accounting-identity","value":6721549000},"totalLiabilities@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4"},{"ref":"temporaryEquity@2020Q4","weight":-1},{"ref":"equity@2020Q4","weight":-1}],"rule":"accounting-identity","value":6665456000},"totalLiabilities@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020"},{"ref":"temporaryEquity@FY2020","weight":-1},{"ref":"equity@FY2020","weight":-1}],"rule":"accounting-identity","value":6665456000},"totalLiabilities@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1"},{"ref":"temporaryEquity@2021Q1","weight":-1},{"ref":"equity@2021Q1","weight":-1}],"rule":"accounting-identity","value":6782380000},"totalLiabilities@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2"},{"ref":"temporaryEquity@2021Q2","weight":-1},{"ref":"equity@2021Q2","weight":-1}],"rule":"accounting-identity","value":6518982000},"totalLiabilities@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3"},{"ref":"temporaryEquity@2021Q3","weight":-1},{"ref":"equity@2021Q3","weight":-1}],"rule":"accounting-identity","value":6518783000},"totalLiabilities@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4"},{"ref":"temporaryEquity@2021Q4","weight":-1},{"ref":"equity@2021Q4","weight":-1}],"rule":"accounting-identity","value":6795000000},"totalLiabilities@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021"},{"ref":"temporaryEquity@FY2021","weight":-1},{"ref":"equity@FY2021","weight":-1}],"rule":"accounting-identity","value":6795000000},"totalLiabilities@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1"},{"ref":"temporaryEquity@2022Q1","weight":-1},{"ref":"equity@2022Q1","weight":-1}],"rule":"accounting-identity","value":6955000000},"totalLiabilities@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2"},{"ref":"temporaryEquity@2022Q2","weight":-1},{"ref":"equity@2022Q2","weight":-1}],"rule":"accounting-identity","value":6505000000},"totalLiabilities@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3"},{"ref":"temporaryEquity@2022Q3","weight":-1},{"ref":"equity@2022Q3","weight":-1}],"rule":"accounting-identity","value":6365000000},"totalLiabilities@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4"},{"ref":"temporaryEquity@2022Q4","weight":-1},{"ref":"equity@2022Q4","weight":-1}],"rule":"accounting-identity","value":6547000000},"totalLiabilities@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022"},{"ref":"temporaryEquity@FY2022","weight":-1},{"ref":"equity@FY2022","weight":-1}],"rule":"accounting-identity","value":6547000000},"totalLiabilities@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1"},{"ref":"temporaryEquity@2023Q1","weight":-1},{"ref":"equity@2023Q1","weight":-1}],"rule":"accounting-identity","value":6779000000},"totalLiabilities@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2"},{"ref":"temporaryEquity@2023Q2","weight":-1},{"ref":"equity@2023Q2","weight":-1}],"rule":"accounting-identity","value":8163000000},"totalLiabilities@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3"},{"ref":"temporaryEquity@2023Q3","weight":-1},{"ref":"equity@2023Q3","weight":-1}],"rule":"accounting-identity","value":9171000000},"totalLiabilities@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4"},{"ref":"temporaryEquity@2023Q4","weight":-1},{"ref":"equity@2023Q4","weight":-1}],"rule":"accounting-identity","value":8898000000},"totalLiabilities@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023"},{"ref":"temporaryEquity@FY2023","weight":-1},{"ref":"equity@FY2023","weight":-1}],"rule":"accounting-identity","value":8898000000},"#174":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":63,"unit":"USD","end":"2009-12-31","value":592982000},"totalDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#174"}],"rule":"component-sum","value":592982000},"totalDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#174"}],"rule":"component-sum","value":592982000},"#175":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":42,"unit":"USD","end":"2010-06-30","value":567324000},"totalDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#175"}],"rule":"component-sum","value":567324000},"#176":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":43,"unit":"USD","end":"2010-09-30","value":557589000},"totalDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#176"}],"rule":"component-sum","value":557589000},"#177":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":44,"unit":"USD","end":"2010-12-31","value":548066000},"#178":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":44,"unit":"USD","end":"2010-12-31","value":52888000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178"}],"rule":"component-sum","value":600954000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178"}],"rule":"component-sum","value":600954000},"#179":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":45,"unit":"USD","end":"2011-03-31","value":544451000},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#179"}],"rule":"component-sum","value":544451000},"#180":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":40,"unit":"USD","end":"2011-06-30","value":570841000},"#181":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":40,"unit":"USD","end":"2011-06-30","value":15520000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181"}],"rule":"component-sum","value":586361000},"#182":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":46,"unit":"USD","end":"2011-09-30","value":613691000},"#183":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":46,"unit":"USD","end":"2011-09-30","value":18915000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183"}],"rule":"component-sum","value":632606000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2018-06-30","value":4776975000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2018-09-30","value":4897416000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2018-12-31","value":4838752000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2018-12-31","value":4838752000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2019-03-31","value":4856774000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2019-06-30","value":4909748000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2019-09-30","value":4872700000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2019-12-31","value":5049000000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2019-12-31","value":5049000000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2020-03-31","value":4987319000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2020-06-30","value":5147941000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2020-09-30","value":5415586000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2020-12-31","value":5671000000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2020-12-31","value":5671000000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2021-03-31","value":5859000000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2021-06-30","value":5895000000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2021-09-30","value":5918000000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2021-12-31","value":5787000000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2021-12-31","value":5787000000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2022-03-31","value":5799000000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2022-06-30","value":5605000000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2022-09-30","value":5277000000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2022-12-31","value":5467000000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2022-12-31","value":5467000000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2023-03-31","value":5705000000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2023-06-30","value":5968000000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2023-09-30","value":5973000000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2023-12-31","value":6181000000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2023-12-31","value":6181000000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2024-03-31","value":6173000000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2024-06-30","value":6144000000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2024-09-30","value":6250000000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2024-12-31","value":6032000000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2024-12-31","value":6032000000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2025-03-31","value":6189000000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2025-06-30","value":6543000000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2025-09-30","value":6579000000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2025-12-31","value":6561000000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2025-12-31","value":6561000000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2026-03-31","value":6490000000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2026-06-30","value":6471000000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2009-12-31","value":1179434000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2009-12-31","value":1179434000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2010-06-30","value":1289898000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2010-09-30","value":1336911000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2010-12-31","value":1414161000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2010-12-31","value":1414161000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2011-03-31","value":1485370000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2011-06-30","value":1535702000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2011-09-30","value":1579723000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2011-12-31","value":1644085000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2011-12-31","value":1644085000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2012-03-31","value":1745085000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2012-06-30","value":1813728000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2012-09-30","value":1888641000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2012-12-31","value":1964094000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2012-12-31","value":1964094000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquity","filing":52,"unit":"USD","end":"2013-03-31","value":2041229000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquity","filing":53,"unit":"USD","end":"2013-06-30","value":2137653000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2013-09-30","value":2254106000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2013-12-31","value":2350745000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2013-12-31","value":2350745000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2014-03-31","value":2471027000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":55,"unit":"USD","end":"2014-06-30","value":2602516000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":56,"unit":"USD","end":"2014-09-30","value":2667694000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2014-12-31","value":2720657000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2014-12-31","value":2720657000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":57,"unit":"USD","end":"2015-03-31","value":2779907000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":58,"unit":"USD","end":"2015-06-30","value":2954093000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":59,"unit":"USD","end":"2015-09-30","value":3036713000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":60,"unit":"USD","end":"2016-03-31","value":3234409000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":61,"unit":"USD","end":"2016-06-30","value":3307639000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":62,"unit":"USD","end":"2016-09-30","value":3427277000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2017-03-31","value":3606871000},"temporaryEquity@2018Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":11,"unit":"USD","end":"2018-12-31","value":0},"temporaryEquity@FY2018":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":11,"unit":"USD","end":"2018-12-31","value":0},"temporaryEquity@2019Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":18,"unit":"USD","end":"2019-12-31","value":24000000},"temporaryEquity@FY2019":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":18,"unit":"USD","end":"2019-12-31","value":24000000},"temporaryEquity@2020Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":15,"unit":"USD","end":"2020-03-31","value":24077000},"temporaryEquity@2020Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":16,"unit":"USD","end":"2020-06-30","value":24077000},"temporaryEquity@2020Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":17,"unit":"USD","end":"2020-09-30","value":24077000},"temporaryEquity@2020Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":18,"unit":"USD","end":"2020-12-31","value":24077000},"temporaryEquity@FY2020":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":18,"unit":"USD","end":"2020-12-31","value":24077000},"temporaryEquity@2021Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":19,"unit":"USD","end":"2021-03-31","value":24077000},"temporaryEquity@2021Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":20,"unit":"USD","end":"2021-06-30","value":24077000},"temporaryEquity@2021Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":21,"unit":"USD","end":"2021-09-30","value":24077000},"temporaryEquity@2021Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":22,"unit":"USD","end":"2021-12-31","value":24000000},"temporaryEquity@FY2021":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":22,"unit":"USD","end":"2021-12-31","value":24000000},"temporaryEquity@2022Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":23,"unit":"USD","end":"2022-03-31","value":24000000},"temporaryEquity@2022Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":24,"unit":"USD","end":"2022-06-30","value":24000000},"temporaryEquity@2022Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":25,"unit":"USD","end":"2022-09-30","value":24000000},"temporaryEquity@2022Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":26,"unit":"USD","end":"2022-12-31","value":24000000},"temporaryEquity@FY2022":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":26,"unit":"USD","end":"2022-12-31","value":24000000},"temporaryEquity@2023Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":27,"unit":"USD","end":"2023-03-31","value":24000000},"temporaryEquity@2023Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":28,"unit":"USD","end":"2023-06-30","value":24000000},"temporaryEquity@2023Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":1,"unit":"USD","end":"2023-09-30","value":24000000},"temporaryEquity@2023Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":26,"unit":"USD","end":"2023-12-31","value":0},"temporaryEquity@FY2023":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":26,"unit":"USD","end":"2023-12-31","value":0},"#184":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":135464000},"#185":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":87039000},"operatingCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185","weight":-1}],"rule":"quarter-from-ytd","value":48425000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":223000000},"#186":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":703000000},"#187":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":223000000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187","weight":-1}],"rule":"quarter-from-ytd","value":480000000},"#188":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1144000000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#186","weight":-1}],"rule":"quarter-from-ytd","value":441000000},"#189":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1356000000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#188","weight":-1}],"rule":"quarter-from-ytd","value":212000000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1356000000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":253000000},"#190":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":466000000},"#191":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":253000000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":213000000},"#192":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":886000000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#190","weight":-1}],"rule":"quarter-from-ytd","value":420000000},"#193":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1121000000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#192","weight":-1}],"rule":"quarter-from-ytd","value":235000000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1121000000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-3000000},"#194":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":293000000},"#195":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-3000000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195","weight":-1}],"rule":"quarter-from-ytd","value":296000000},"#196":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":733000000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#194","weight":-1}],"rule":"quarter-from-ytd","value":440000000},"#197":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1063000000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#196","weight":-1}],"rule":"quarter-from-ytd","value":330000000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1063000000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-56000000},"#198":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":55000000},"#199":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-56000000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199","weight":-1}],"rule":"quarter-from-ytd","value":111000000},"#200":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":27931000},"#201":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":18589000},"depreciationAndAmortization@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201","weight":-1}],"rule":"quarter-from-ytd","value":9342000},"#202":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":47,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":19021000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#202"}],"rule":"component-sum","value":19021000},"#203":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":88255000},"#204":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":60636000},"#205":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#204","weight":-1}],"rule":"quarter-from-ytd","value":27619000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#205"}],"rule":"component-sum","value":27619000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#203"}],"rule":"component-sum","value":88255000},"#206":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":54,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":21461000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#206"}],"rule":"component-sum","value":21461000},"#207":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":55,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":18691000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#207"}],"rule":"component-sum","value":18691000},"#208":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":56,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":20975000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#208"}],"rule":"component-sum","value":20975000},"#209":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":90186000},"#210":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":56,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":61126000},"#211":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210","weight":-1}],"rule":"quarter-from-ytd","value":29060000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#211"}],"rule":"component-sum","value":29060000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#209"}],"rule":"component-sum","value":90186000},"#212":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":33716000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#212"}],"rule":"component-sum","value":33716000},"#213":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":58,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":33615000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#213"}],"rule":"component-sum","value":33615000},"#214":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":59,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":32860000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#214"}],"rule":"component-sum","value":32860000},"#215":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":140950000},"#216":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":59,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":100191000},"#217":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#216","weight":-1}],"rule":"quarter-from-ytd","value":40759000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#217"}],"rule":"component-sum","value":40759000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#215"}],"rule":"component-sum","value":140950000},"#218":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":60,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":26096000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#218"}],"rule":"component-sum","value":26096000},"#219":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":61,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":40667000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#219"}],"rule":"component-sum","value":40667000},"#220":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":62,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":32810000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#220"}],"rule":"component-sum","value":32810000},"#221":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":170490000},"#222":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":62,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":99573000},"#223":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222","weight":-1}],"rule":"quarter-from-ytd","value":70917000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#223"}],"rule":"component-sum","value":70917000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#221"}],"rule":"component-sum","value":170490000},"#224":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":50393000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#224"}],"rule":"component-sum","value":50393000},"#225":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":51926000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#225"}],"rule":"component-sum","value":51926000},"#226":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":50427000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#226"}],"rule":"component-sum","value":50427000},"#227":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":207074000},"#228":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":152746000},"#229":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":54328000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#229"}],"rule":"component-sum","value":54328000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#227"}],"rule":"component-sum","value":207074000},"#230":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":44398000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#230"}],"rule":"component-sum","value":44398000},"#231":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":36,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":47147000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#231"}],"rule":"component-sum","value":47147000},"#232":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":37,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":43992000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#232"}],"rule":"component-sum","value":43992000},"#233":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":179090000},"#234":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":135537000},"#235":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234","weight":-1}],"rule":"quarter-from-ytd","value":43553000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#235"}],"rule":"component-sum","value":43553000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#233"}],"rule":"component-sum","value":179090000},"#236":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":62189000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#236"}],"rule":"component-sum","value":62189000},"#237":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":12,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":53232000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#237"}],"rule":"component-sum","value":53232000},"#238":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":13,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":56342000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#238"}],"rule":"component-sum","value":56342000},"#239":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":250027000},"#240":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":171763000},"#241":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#240","weight":-1}],"rule":"quarter-from-ytd","value":78264000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#241"}],"rule":"component-sum","value":78264000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#239"}],"rule":"component-sum","value":250027000},"#242":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":15,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":53016000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#242"}],"rule":"component-sum","value":53016000},"#243":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":16,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":48252000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#243"}],"rule":"component-sum","value":48252000},"#244":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":17,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":64283000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#244"}],"rule":"component-sum","value":64283000},"#245":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":38062000},"depreciationAndAmortization@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#200","weight":-1}],"rule":"quarter-from-ytd","value":10131000},"#246":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":25,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":45000000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#246"}],"rule":"component-sum","value":45000000},"#247":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":293000000},"#248":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":25,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":133000000},"#249":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248","weight":-1}],"rule":"quarter-from-ytd","value":160000000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#249"}],"rule":"component-sum","value":160000000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#247"}],"rule":"component-sum","value":293000000},"#250":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":59000000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#250"}],"rule":"component-sum","value":59000000},"#251":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":28,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":40000000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#251"}],"rule":"component-sum","value":40000000},"#252":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":49000000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#252"}],"rule":"component-sum","value":49000000},"#253":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":222000000},"#254":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":148000000},"#255":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#254","weight":-1}],"rule":"quarter-from-ytd","value":74000000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#255"}],"rule":"component-sum","value":74000000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#253"}],"rule":"component-sum","value":222000000},"#256":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":70000000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#256"}],"rule":"component-sum","value":70000000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":38062000},"depreciationAndAmortization@2010Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":9980000},"#257":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":20011000},"#258":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":9980000},"depreciationAndAmortization@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258","weight":-1}],"rule":"quarter-from-ytd","value":10031000},"#259":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":30389000},"depreciationAndAmortization@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#257","weight":-1}],"rule":"quarter-from-ytd","value":10378000},"#260":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":41428000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":11039000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":41428000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":11926000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2011-03-26","end":"2011-06-30","value":12871000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":13511000},"#261":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":54505000},"#262":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":38308000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":16197000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":54505000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":16257000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":17189000},"#263":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":66000000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#263"}],"rule":"component-sum","value":66000000},"#264":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":97000000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#264"}],"rule":"component-sum","value":97000000},"#265":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":358000000},"#266":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":233000000},"#267":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":125000000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#267"}],"rule":"component-sum","value":125000000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#265"}],"rule":"component-sum","value":358000000},"#268":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":66000000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#268"}],"rule":"component-sum","value":66000000},"#269":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":80000000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#269"}],"rule":"component-sum","value":80000000},"#270":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":79000000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#270"}],"rule":"component-sum","value":79000000},"#271":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":311000000},"#272":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":225000000},"#273":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#272","weight":-1}],"rule":"quarter-from-ytd","value":86000000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#273"}],"rule":"component-sum","value":86000000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#271"}],"rule":"component-sum","value":311000000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":18128000},"#274":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":54000000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#274"}],"rule":"component-sum","value":54000000},"#275":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":7,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":53000000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#275"}],"rule":"component-sum","value":53000000},"#276":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":160000000},"#277":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":107000000},"#278":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277","weight":-1}],"rule":"quarter-from-ytd","value":53000000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#278"}],"rule":"component-sum","value":53000000},"#279":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":216000000},"#280":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#276","weight":-1}],"rule":"quarter-from-ytd","value":56000000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"}],"rule":"component-sum","value":56000000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#279"}],"rule":"component-sum","value":216000000},"#281":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":40000000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#281"}],"rule":"component-sum","value":40000000},"#282":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":91000000},"#283":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#281","weight":-1}],"rule":"quarter-from-ytd","value":51000000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#283"}],"rule":"component-sum","value":51000000},"#284":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2009-07-01","end":"2009-09-30","value":144047000},"dilutedShares@2009Q3":{"kind":"computed","op":"product","terms":[{"ref":"#284"}],"scale":2,"rule":"split-restated","value":288094000},"#285":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":143990000},"#286":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2009-01-01","end":"2009-09-30","value":143669000},"#287":{"kind":"computed","op":"sum","terms":[{"ref":"#285","weight":4},{"ref":"#286","weight":-3}],"rule":"unaverage-quarter","value":144953000},"dilutedShares@2009Q4":{"kind":"computed","op":"product","terms":[{"ref":"#287"}],"scale":2,"rule":"split-restated","value":289906000},"dilutedShares@FY2009":{"kind":"computed","op":"product","terms":[{"ref":"#285"}],"scale":2,"rule":"split-restated","value":287980000},"#288":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2010-01-01","end":"2010-03-31","value":145124000},"dilutedShares@2010Q1":{"kind":"computed","op":"product","terms":[{"ref":"#288"}],"scale":2,"rule":"split-restated","value":290248000},"#289":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":145496000},"dilutedShares@2010Q2":{"kind":"computed","op":"product","terms":[{"ref":"#289"}],"scale":2,"rule":"split-restated","value":290992000},"#290":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":145798000},"dilutedShares@2010Q3":{"kind":"computed","op":"product","terms":[{"ref":"#290"}],"scale":2,"rule":"split-restated","value":291596000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":291714000},"#291":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":147920000},"dilutedShares@2011Q1":{"kind":"computed","op":"product","terms":[{"ref":"#291"}],"scale":2,"rule":"split-restated","value":295840000},"#292":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":148131000},"dilutedShares@2011Q2":{"kind":"computed","op":"product","terms":[{"ref":"#292"}],"scale":2,"rule":"split-restated","value":296262000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":296804000},"#293":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":63,"unit":"shares","end":"2009-12-31","value":142004797},"sharesOutstanding@FY2009":{"kind":"computed","op":"product","terms":[{"ref":"#293"}],"scale":2,"rule":"split-restated","value":284009594},"#294":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2010-06-30","value":143128064},"sharesOutstanding@2010Q2":{"kind":"computed","op":"product","terms":[{"ref":"#294"}],"scale":2,"rule":"split-restated","value":286256128},"#295":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2010-09-30","value":143788606},"sharesOutstanding@2010Q3":{"kind":"computed","op":"product","terms":[{"ref":"#295"}],"scale":2,"rule":"split-restated","value":287577212},"#296":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2010-12-31","value":145466575},"sharesOutstanding@2010Q4":{"kind":"computed","op":"product","terms":[{"ref":"#296"}],"scale":2,"rule":"split-restated","value":290933150},"sharesOutstanding@FY2010":{"kind":"computed","op":"product","terms":[{"ref":"#296"}],"scale":2,"rule":"split-restated","value":290933150},"#297":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2011-03-31","value":145879504},"sharesOutstanding@2011Q1":{"kind":"computed","op":"product","terms":[{"ref":"#297"}],"scale":2,"rule":"split-restated","value":291759008},"#298":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2011-06-30","value":146170800},"sharesOutstanding@2011Q2":{"kind":"computed","op":"product","terms":[{"ref":"#298"}],"scale":2,"rule":"split-restated","value":292341600},"#299":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2011-09-30","value":146528723},"sharesOutstanding@2011Q3":{"kind":"computed","op":"product","terms":[{"ref":"#299"}],"scale":2,"rule":"split-restated","value":293057446},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2011-12-31","value":293897216},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2011-12-31","value":293897216},"#300":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2012-03-31","value":147404921},"sharesOutstanding@2012Q1":{"kind":"computed","op":"product","terms":[{"ref":"#300"}],"scale":2,"rule":"split-restated","value":294809842},"#301":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2012-06-30","value":147973454},"sharesOutstanding@2012Q2":{"kind":"computed","op":"product","terms":[{"ref":"#301"}],"scale":2,"rule":"split-restated","value":295946908},"sharesOutstanding@2012Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2012-09-30","value":297016666},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2012-12-31","value":297810896},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2012-12-31","value":297810896},"sharesOutstanding@2013Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2013-03-31","value":298477692},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2013-06-30","value":299798228},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2013-09-30","value":300548111},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2013-12-31","value":300805276},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2013-12-31","value":300805276},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2014-03-31","value":301811389},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2014-06-30","value":302189513},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2014-09-30","value":303031358},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2014-12-31","value":303452655},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2014-12-31","value":303452655},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2015-03-31","value":304164218},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2015-06-30","value":304435529},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":59,"unit":"shares","end":"2015-09-30","value":305473459},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2015-12-31","value":305574384},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2015-12-31","value":305574384},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":60,"unit":"shares","end":"2016-03-31","value":306521927},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":61,"unit":"shares","end":"2016-06-30","value":306785582},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":62,"unit":"shares","end":"2016-09-30","value":307487198},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2016-12-31","value":307544759},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2016-12-31","value":307544759},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2017-03-31","value":308283752},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2017-06-30","value":308620187},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2017-09-30","value":309018211},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2017-12-31","value":309126386},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2017-12-31","value":309126386},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2018-03-31","value":309630976},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2018-06-30","value":317820824},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2018-09-30","value":318197309},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2018-12-31","value":316146114},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2018-12-31","value":316146114},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2019-03-31","value":313973538},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2019-06-30","value":309695052},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2019-09-30","value":306402419},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2019-12-31","value":306731328},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2019-12-31","value":306731328},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2020-03-31","value":303943144},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2020-06-30","value":304034241},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2020-09-30","value":304334136},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2020-12-31","value":303553000},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2020-12-31","value":303553000},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2021-03-31","value":302370072},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2021-06-30","value":296287913},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2021-09-30","value":292243742},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2021-12-31","value":287000000},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2021-12-31","value":287000000},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2022-03-31","value":284700000},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2022-06-30","value":276600000},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2022-09-30","value":270100000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2022-12-31","value":267300000},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2022-12-31","value":267300000},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2023-03-31","value":267600000},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2023-06-30","value":267700000},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2023-09-30","value":267900000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2023-12-31","value":267200000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2023-12-31","value":267200000},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2024-03-31","value":267000000},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2024-06-30","value":264200000},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2024-09-30","value":261200000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2024-12-31","value":259100000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2024-12-31","value":259100000},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2025-03-31","value":258300000},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2025-06-30","value":257300000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2025-09-30","value":256300000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2025-12-31","value":255000000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2025-12-31","value":255000000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2026-03-31","value":255200000},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2026-06-30","value":253400000},"#302":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":13651000000},"#303":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":10339000000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":3312000000},"revenue@FY2025":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":13651000000},"revenue@2026Q1":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":3469000000},"revenue@2026Q2":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":3408000000},"revenue@2009Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":42,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":486355000},"revenue@2009Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":494812000},"#304":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":2047942000},"#305":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":1492037000},"revenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":555905000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":2047942000},"revenue@2010Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":603516000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":584681000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":607621000},"revenue@2010Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":674063000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2469881000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":47,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":786648000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":47,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":759684000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":47,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":783898000},"revenue@2011Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":47,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":939632000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":3269862000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1031777000},"#306":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1376401000},"#307":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":989838000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":386563000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1376401000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":584394000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":584600000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":607002000},"#308":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2398790000},"#309":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1775996000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":622794000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2398790000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":694048000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":741875000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":780187000},"#310":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2987126000},"#311":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":2216110000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311","weight":-1}],"rule":"quarter-from-ytd","value":771016000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2987126000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":973893000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":1038073000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":1056613000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":651884000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":671059000},"#312":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":4088151000},"#313":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":3068579000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":1019572000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":4088151000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1074433000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":61,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1114126000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":62,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1118953000},"#314":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":4359104000},"#315":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":62,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":3307512000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":1051592000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":4359104000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1161039000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1398990000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1351899000},"#316":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":5232328000},"#317":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":3911928000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":1320400000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":5232328000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1412750000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1493402000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1508924000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":664411000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":664559000},"#318":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":5937286000},"#319":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":4415076000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":1522210000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":5937286000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1666793000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1868872000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1925180000},"#320":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":7301817000},"#321":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":5460845000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":1840972000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":7301817000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1892039000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":2000986000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1947444000},"#322":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":7654315000},"#323":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":5840469000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323","weight":-1}],"rule":"quarter-from-ytd","value":1813846000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":7654315000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1787059000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1615319000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1849142000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2651913000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":699479000},"#324":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":7036000000},"#325":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":5251520000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325","weight":-1}],"rule":"quarter-from-ytd","value":1784480000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":7036000000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1877000000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":2020000000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1953000000},"#326":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":7767000000},"#327":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":5850000000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":1917000000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":7767000000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1991000000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1974000000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1828000000},"#328":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":7571000000},"#329":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":5793000000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":1778000000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":7571000000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1977000000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2034000000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2178000000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":723944000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":712779000},"#330":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":7916000000},"#331":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":6189000000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":1727000000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":7916000000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2251000000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2270000000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2115000000},"#332":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8439000000},"#333":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":6482000000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":1957000000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8439000000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2014000000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2157000000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2158000000},"#334":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":8386000000},"#335":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":6329000000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335","weight":-1}],"rule":"quarter-from-ytd","value":2057000000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":8386000000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2138000000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2087000000},"grossProfit@2009Q2":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":220248000},"grossProfit@2009Q3":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":225104000},"#336":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":927813000},"#337":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":674923000},"grossProfit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":252890000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":927813000},"grossProfit@2010Q1":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":283290000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":261266000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":261424000},"grossProfit@2010Q4":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":287500000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1093480000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":343646000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":322236000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":334322000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":391789000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1391993000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":447383000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":421931000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":409705000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":445121000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1724140000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":501949000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":509873000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":517907000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":545673000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2075402000},"#338":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":4851794000},"#339":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":3655780000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":1196014000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":4851794000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1213876000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1011004000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1198542000},"#340":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4593000000},"#341":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":3423422000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":1169578000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4593000000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1294000000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1415000000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1344000000},"#342":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":5322000000},"#343":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":4053000000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":1269000000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":5322000000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1357000000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1367000000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1276000000},"#344":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5223000000},"#345":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4000000000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":1223000000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5223000000},"#346":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":66423000},"#347":{"kind":"filed","concept":"RestructuringCharges","filing":42,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":255000},"operatingExpenses@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347"}],"rule":"component-sum","value":66678000},"#348":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":65893000},"#349":{"kind":"filed","concept":"RestructuringCharges","filing":43,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":852000},"operatingExpenses@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349"}],"rule":"component-sum","value":66745000},"#350":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":276723000},"#351":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":198688000},"#352":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":78035000},"#353":{"kind":"filed","concept":"RestructuringCharges","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":2554000},"#354":{"kind":"filed","concept":"RestructuringCharges","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":1910000},"#355":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#354","weight":-1}],"rule":"quarter-from-ytd","value":644000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#355"}],"rule":"component-sum","value":78679000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#353"}],"rule":"component-sum","value":279277000},"#356":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":75087000},"#357":{"kind":"filed","concept":"RestructuringCharges","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":80000},"operatingExpenses@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357"}],"rule":"component-sum","value":75167000},"#358":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":75679000},"#359":{"kind":"filed","concept":"RestructuringCharges","filing":40,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":290000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359"}],"rule":"component-sum","value":75969000},"#360":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":391942000},"#361":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":274142000},"#362":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":117800000},"#363":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":7900000},"#364":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":5400000},"#365":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#364","weight":-1}],"rule":"quarter-from-ytd","value":2500000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#365"}],"rule":"component-sum","value":120300000},"#366":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":77671000},"#367":{"kind":"filed","concept":"RestructuringCharges","filing":43,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":223000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367"}],"rule":"component-sum","value":77894000},"#368":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":310228000},"#369":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":228437000},"#370":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369","weight":-1}],"rule":"quarter-from-ytd","value":81791000},"#371":{"kind":"filed","concept":"RestructuringCharges","filing":63,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":668000},"#372":{"kind":"filed","concept":"RestructuringCharges","filing":43,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":593000},"#373":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#372","weight":-1}],"rule":"quarter-from-ytd","value":75000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#373"}],"rule":"component-sum","value":81866000},"#374":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":4200000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#371"},{"ref":"#374"}],"rule":"component-sum","value":315096000},"#375":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":89761000},"#376":{"kind":"filed","concept":"RestructuringCharges","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":46000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#376"}],"rule":"component-sum","value":89807000},"#377":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":91395000},"#378":{"kind":"filed","concept":"RestructuringCharges","filing":40,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":2377000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#378"}],"rule":"component-sum","value":93772000},"#379":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":92986000},"#380":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":3400000},"#381":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#380","weight":-1}],"rule":"quarter-from-ytd","value":2000000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#381"}],"rule":"component-sum","value":94986000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":766627000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#363"}],"rule":"component-sum","value":399842000},"#382":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":121714000},"#383":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2100000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383"}],"rule":"component-sum","value":123814000},"#384":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":121698000},"#385":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":4200000},"#386":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#383","weight":-1}],"rule":"quarter-from-ytd","value":2100000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#386"}],"rule":"component-sum","value":123798000},"#387":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":121049000},"#388":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":7100000},"#389":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#385","weight":-1}],"rule":"quarter-from-ytd","value":2900000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#389"}],"rule":"component-sum","value":123949000},"#390":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":495591000},"#391":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":364461000},"#392":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391","weight":-1}],"rule":"quarter-from-ytd","value":131130000},"#393":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":9500000},"#394":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#388","weight":-1}],"rule":"quarter-from-ytd","value":2400000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#394"}],"rule":"component-sum","value":133530000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#393"}],"rule":"component-sum","value":505091000},"#395":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":137056000},"#396":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":2300000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#396"}],"rule":"component-sum","value":139356000},"#397":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":146012000},"#398":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":55,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":5300000},"#399":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#396","weight":-1}],"rule":"quarter-from-ytd","value":3000000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#399"}],"rule":"component-sum","value":149012000},"#400":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":153546000},"#401":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":9000000},"#402":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#398","weight":-1}],"rule":"quarter-from-ytd","value":3700000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#402"}],"rule":"component-sum","value":157246000},"#403":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":597052000},"#404":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":436614000},"#405":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#404","weight":-1}],"rule":"quarter-from-ytd","value":160438000},"#406":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":13800000},"#407":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#401","weight":-1}],"rule":"quarter-from-ytd","value":4800000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#407"}],"rule":"component-sum","value":165238000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#406"}],"rule":"component-sum","value":610852000},"#408":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":184530000},"#409":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":7400000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#409"}],"rule":"component-sum","value":191930000},"#410":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":186585000},"#411":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":15800000},"#412":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#409","weight":-1}],"rule":"quarter-from-ytd","value":8400000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#412"}],"rule":"component-sum","value":194985000},"#413":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":192229000},"#414":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":59,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":24400000},"#415":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#411","weight":-1}],"rule":"quarter-from-ytd","value":8600000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#415"}],"rule":"component-sum","value":200829000},"#416":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":762888000},"#417":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":563344000},"#418":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#417","weight":-1}],"rule":"quarter-from-ytd","value":199544000},"#419":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":34500000},"#420":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#414","weight":-1}],"rule":"quarter-from-ytd","value":10100000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#420"}],"rule":"component-sum","value":209644000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#419"}],"rule":"component-sum","value":797388000},"#421":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":203241000},"#422":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":60,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":8300000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#422"}],"rule":"component-sum","value":211541000},"#423":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":695978000},"#424":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":26000000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#424"}],"rule":"component-sum","value":721978000},"#425":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":61,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":205796000},"#426":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":61,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":16500000},"#427":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#422","weight":-1}],"rule":"quarter-from-ytd","value":8200000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#427"}],"rule":"component-sum","value":213996000},"#428":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":207887000},"#429":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":62,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":25000000},"#430":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#426","weight":-1}],"rule":"quarter-from-ytd","value":8500000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#430"}],"rule":"component-sum","value":216387000},"#431":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":828333000},"#432":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":616924000},"#433":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432","weight":-1}],"rule":"quarter-from-ytd","value":211409000},"#434":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":34000000},"#435":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#429","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#435"}],"rule":"component-sum","value":220409000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#434"}],"rule":"component-sum","value":862333000},"#436":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":218318000},"#437":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":8900000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#437"}],"rule":"component-sum","value":227218000},"#438":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2715407000},"#439":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":2003065000},"#440":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#439","weight":-1}],"rule":"quarter-from-ytd","value":712342000},"#441":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":102000000},"#442":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":74000000},"#443":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442","weight":-1}],"rule":"quarter-from-ytd","value":28000000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#443"}],"rule":"component-sum","value":740342000},"#444":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":250086000},"#445":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":33200000},"#446":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#437","weight":-1}],"rule":"quarter-from-ytd","value":24300000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#446"}],"rule":"component-sum","value":274386000},"#447":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":258332000},"#448":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":25000000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#448"}],"rule":"component-sum","value":283332000},"#449":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2359110000},"#450":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":726736000},"#451":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450","weight":-1}],"rule":"quarter-from-ytd","value":1632374000},"#452":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":83000000},"#453":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":58000000},"#454":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#453","weight":-1}],"rule":"quarter-from-ytd","value":25000000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#454"}],"rule":"component-sum","value":1657374000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#452"}],"rule":"component-sum","value":2442110000},"#455":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":642817000},"#456":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":23000000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#456"}],"rule":"component-sum","value":665817000},"#457":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":664270000},"#458":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":25000000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#458"}],"rule":"component-sum","value":689270000},"#459":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":892124000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#459"}],"rule":"component-sum","value":892124000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#441"}],"rule":"component-sum","value":2817407000},"#460":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":766891000},"#461":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":24000000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#461"}],"rule":"component-sum","value":790891000},"#462":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":826044000},"#463":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":30000000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#463"}],"rule":"component-sum","value":856044000},"#464":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":879150000},"#465":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":42000000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#465"}],"rule":"component-sum","value":921150000},"#466":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3352731000},"#467":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":2472085000},"#468":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#467","weight":-1}],"rule":"quarter-from-ytd","value":880646000},"#469":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":137000000},"#470":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":96000000},"#471":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#470","weight":-1}],"rule":"quarter-from-ytd","value":41000000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#471"}],"rule":"component-sum","value":921646000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#469"}],"rule":"component-sum","value":3489731000},"#472":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":896532000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#472"}],"rule":"component-sum","value":896532000},"#473":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":898368000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#473"}],"rule":"component-sum","value":898368000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":335771000},"#474":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":3580300000},"#475":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":2687024000},"#476":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#475","weight":-1}],"rule":"quarter-from-ytd","value":893276000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#476"}],"rule":"component-sum","value":893276000},"#477":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":140000000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#477"}],"rule":"component-sum","value":3720300000},"#478":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":899811000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#478"}],"rule":"component-sum","value":899811000},"#479":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":737369000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#479"}],"rule":"component-sum","value":737369000},"#480":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":813893000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#480"}],"rule":"component-sum","value":813893000},"#481":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3266000000},"#482":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":2451073000},"#483":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":814927000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#483"}],"rule":"component-sum","value":814927000},"#484":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":119000000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#484"}],"rule":"component-sum","value":3385000000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":128097000},"#485":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3544000000},"#486":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2683000000},"#487":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":861000000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#487"}],"rule":"component-sum","value":861000000},"#488":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":95000000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#488"}],"rule":"component-sum","value":3639000000},"#489":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":931000000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#489"}],"rule":"component-sum","value":931000000},"#490":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":938000000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#490"}],"rule":"component-sum","value":938000000},"#491":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":979000000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#491"}],"rule":"component-sum","value":979000000},"#492":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3697000000},"#493":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2848000000},"#494":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#493","weight":-1}],"rule":"quarter-from-ytd","value":849000000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#494"}],"rule":"component-sum","value":849000000},"#495":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":126000000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#495"}],"rule":"component-sum","value":3823000000},"#496":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1044000000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#496"}],"rule":"component-sum","value":1044000000},"#497":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":882241000},"#498":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":718095000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":164146000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":882241000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":222400000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":236111000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":231364000},"#499":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":896643000},"#500":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":689875000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#500","weight":-1}],"rule":"quarter-from-ytd","value":206768000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":896643000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":241849000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":180453000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":296002000},"#501":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":986000000},"#502":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":718304000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":267696000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":986000000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":371000000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":445000000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":378000000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":101199000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":83252000},"#503":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1474000000},"#504":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1194000000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#504","weight":-1}],"rule":"quarter-from-ytd","value":280000000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1474000000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":371000000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":559000000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":358000000},"#505":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1581000000},"#506":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1288000000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":293000000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1581000000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":365000000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":407000000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":308000000},"#507":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1324000000},"#508":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1080000000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#508","weight":-1}],"rule":"quarter-from-ytd","value":244000000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1324000000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":289000000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":329000000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":299000000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":587888000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":60,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":169101000},"#509":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1145000000},"#510":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":886000000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":259000000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1145000000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":267000000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":299000000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":274000000},"#511":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":993000000},"#512":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":840000000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#512","weight":-1}],"rule":"quarter-from-ytd","value":153000000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":993000000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":217000000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":225000000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":791022000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":884995000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1399130000},"pretaxIncome@2009Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":47139000},"pretaxIncome@2009Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":48288000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":61,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":185566000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":62,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":154951000},"#513":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":205317000},"#514":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":148811000},"pretaxIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":56506000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":205317000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":82814000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":62592000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":58295000},"#515":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":270125000},"#516":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":203701000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#516","weight":-1}],"rule":"quarter-from-ytd","value":66424000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":270125000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":95723000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":75812000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":80018000},"#517":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":335771000},"#518":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":251553000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":84218000},"#519":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":409167000},"#520":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":312548000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#520","weight":-1}],"rule":"quarter-from-ytd","value":96619000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":409167000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":131768000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":55,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":116438000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":109045000},"#521":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":475827000},"#522":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":357251000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":118576000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":475827000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":158710000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":159665000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":59,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":139800000},"#523":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":587888000},"#524":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":59,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":458175000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":129713000},"#525":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":649030000},"#526":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":62,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":509618000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#526","weight":-1}],"rule":"quarter-from-ytd","value":139412000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":649030000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":165661000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":208258000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":159650000},"#527":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":677281000},"#528":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":533569000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#528","weight":-1}],"rule":"quarter-from-ytd","value":143712000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":677281000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":212750000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":225785000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":177897000},"#529":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":766627000},"#530":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":616432000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#530","weight":-1}],"rule":"quarter-from-ytd","value":150195000},"#531":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1223000000},"#532":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1013000000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":210000000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1223000000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":231000000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":266000000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":246000000},"#533":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":926000000},"#534":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":724000000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":202000000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":926000000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":220000000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":252000000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":223000000},"#535":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":800000000},"#536":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":695000000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#536","weight":-1}],"rule":"quarter-from-ytd","value":105000000},"#537":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":480118000},"#538":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":444069000},"netIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#538","weight":-1}],"rule":"quarter-from-ytd","value":36049000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":480118000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":98048000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":150561000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":152263000},"#539":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":541260000},"#540":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":400872000},"netIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#540","weight":-1}],"rule":"quarter-from-ytd","value":140388000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":541260000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":145136000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":118792000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":193483000},"#541":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":638000000},"#542":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":457411000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#542","weight":-1}],"rule":"quarter-from-ytd","value":180589000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":638000000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":266000000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":305000000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":284000000},"#543":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1092000000},"#544":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":855000000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#544","weight":-1}],"rule":"quarter-from-ytd","value":237000000},"#545":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":693000000},"#546":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":536000000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#546","weight":-1}],"rule":"quarter-from-ytd","value":157000000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":693000000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":169000000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":193000000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":180000000},"#547":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":608000000},"#548":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":542000000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#548","weight":-1}],"rule":"quarter-from-ytd","value":66000000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":608000000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":79000000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":136000000},"#549":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2009-04-01","end":"2009-06-30","value":0.2},"dilutedEps@2009Q2":{"kind":"computed","op":"product","terms":[{"ref":"#549"}],"scale":0.5,"rule":"split-restated","value":0.1},"#550":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2009-07-01","end":"2009-09-30","value":0.2},"dilutedEps@2009Q3":{"kind":"computed","op":"product","terms":[{"ref":"#550"}],"scale":0.5,"rule":"split-restated","value":0.1},"#551":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":0.89},"#552":{"kind":"computed","op":"product","terms":[{"ref":"#551"},{"ref":"#285"}],"value":128151100},"#553":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2009-01-01","end":"2009-09-30","value":0.63},"#554":{"kind":"computed","op":"product","terms":[{"ref":"#553"},{"ref":"#286"}],"value":90511470},"#555":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#554","weight":-1}],"value":37639630},"#556":{"kind":"computed","op":"ratio","terms":[{"ref":"#555"},{"ref":"#287"}],"rule":"per-share-quarter","value":0.259667823363435},"dilutedEps@2009Q4":{"kind":"computed","op":"product","terms":[{"ref":"#556"}],"scale":0.5,"rule":"split-restated","value":0.1298339116817175},"dilutedEps@FY2009":{"kind":"computed","op":"product","terms":[{"ref":"#551"}],"scale":0.5,"rule":"split-restated","value":0.445},"#557":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":47,"unit":"USD","end":"2011-12-31","value":926552000},"#558":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":47,"unit":"USD","end":"2011-12-31","value":29524000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#557"},{"ref":"#558"}],"rule":"component-sum","value":956076000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#557"},{"ref":"#558"}],"rule":"component-sum","value":956076000},"#559":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":39,"unit":"USD","end":"2012-03-31","value":856068000},"#560":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":39,"unit":"USD","end":"2012-03-31","value":40498000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#560"}],"rule":"component-sum","value":896566000},"#561":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":48,"unit":"USD","end":"2012-06-30","value":954067000},"#562":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":48,"unit":"USD","end":"2012-06-30","value":46379000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#562"}],"rule":"component-sum","value":1000446000},"#563":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":41,"unit":"USD","end":"2012-09-30","value":929743000},"#564":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":41,"unit":"USD","end":"2012-09-30","value":52103000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#564"}],"rule":"component-sum","value":981846000},"#565":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":29,"unit":"USD","end":"2012-12-31","value":1046762000},"#566":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":29,"unit":"USD","end":"2012-12-31","value":71716000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#566"}],"rule":"component-sum","value":1118478000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#566"}],"rule":"component-sum","value":1118478000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2017-09-30","value":4041037000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2017-12-31","value":4206653000},"#567":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":52,"unit":"USD","end":"2013-03-31","value":987979000},"#568":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":52,"unit":"USD","end":"2013-03-31","value":79531000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#568"}],"rule":"component-sum","value":1067510000},"#569":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":53,"unit":"USD","end":"2013-06-30","value":1311519000},"#570":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":53,"unit":"USD","end":"2013-06-30","value":64962000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#570"}],"rule":"component-sum","value":1376481000},"#571":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":47,"unit":"USD","end":"2013-09-30","value":1250932000},"#572":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":47,"unit":"USD","end":"2013-09-30","value":61123000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#572"}],"rule":"component-sum","value":1312055000},"#573":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":30,"unit":"USD","end":"2013-12-31","value":1264246000},"#574":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":30,"unit":"USD","end":"2013-12-31","value":41535000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#574"}],"rule":"component-sum","value":1305781000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#574"}],"rule":"component-sum","value":1305781000},"#575":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":54,"unit":"USD","end":"2014-03-31","value":1695627000},"#576":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":54,"unit":"USD","end":"2014-03-31","value":35106000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#576"}],"rule":"component-sum","value":1730733000},"#577":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":55,"unit":"USD","end":"2014-06-30","value":1879837000},"#578":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":55,"unit":"USD","end":"2014-06-30","value":71487000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#578"}],"rule":"component-sum","value":1951324000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2017-12-31","value":4206653000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2018-03-31","value":4418981000},"#579":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":56,"unit":"USD","end":"2014-09-30","value":1825133000},"#580":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":56,"unit":"USD","end":"2014-09-30","value":72908000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#580"}],"rule":"component-sum","value":1898041000},"#581":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":31,"unit":"USD","end":"2014-12-31","value":1784210000},"#582":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":31,"unit":"USD","end":"2014-12-31","value":61938000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#582"}],"rule":"component-sum","value":1846148000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#582"}],"rule":"component-sum","value":1846148000},"#583":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":57,"unit":"USD","end":"2015-03-31","value":1672332000},"#584":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":57,"unit":"USD","end":"2015-03-31","value":62303000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#584"}],"rule":"component-sum","value":1734635000},"#585":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":58,"unit":"USD","end":"2015-06-30","value":1652064000},"#586":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":58,"unit":"USD","end":"2015-06-30","value":39378000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#586"}],"rule":"component-sum","value":1691442000},"#587":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":59,"unit":"USD","end":"2015-09-30","value":1570056000},"#588":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":59,"unit":"USD","end":"2015-09-30","value":37174000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#588"}],"rule":"component-sum","value":1607230000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2015-12-31","value":3114682000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2015-12-31","value":3114682000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2016-12-31","value":3442949000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2016-12-31","value":3442949000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2017-06-30","value":3856685000},"#589":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":164002000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#184","weight":-1}],"rule":"quarter-from-ytd","value":28538000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":164002000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":88065000},"#590":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":101191000},"#591":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":88065000},"operatingCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#590"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":13126000},"#592":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":144563000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#590","weight":-1}],"rule":"quarter-from-ytd","value":43372000},"#593":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":159183000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#592","weight":-1}],"rule":"quarter-from-ytd","value":14620000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":159183000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":77315000},"#594":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":101080000},"#595":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":77315000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#595","weight":-1}],"rule":"quarter-from-ytd","value":23765000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":180145000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":177225000},"#596":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":159182000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#596"},{"ref":"#594","weight":-1}],"rule":"quarter-from-ytd","value":58102000},"#597":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":211772000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#596","weight":-1}],"rule":"quarter-from-ytd","value":52590000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":211772000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":110155000},"#598":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":121012000},"#599":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":110155000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#598"},{"ref":"#599","weight":-1}],"rule":"quarter-from-ytd","value":10857000},"#600":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":182072000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#598","weight":-1}],"rule":"quarter-from-ytd","value":61060000},"#601":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":206190000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#600","weight":-1}],"rule":"quarter-from-ytd","value":24118000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":206190000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":106433000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":172293000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":523000000},"#602":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":209490000},"#603":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":106433000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#602"},{"ref":"#603","weight":-1}],"rule":"quarter-from-ytd","value":103057000},"#604":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":340929000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#604"},{"ref":"#602","weight":-1}],"rule":"quarter-from-ytd","value":131439000},"#605":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":428056000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#604","weight":-1}],"rule":"quarter-from-ytd","value":87127000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":428056000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":97009000},"#606":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":152204000},"#607":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":97009000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#606"},{"ref":"#607","weight":-1}],"rule":"quarter-from-ytd","value":55195000},"#608":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":322642000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#606","weight":-1}],"rule":"quarter-from-ytd","value":170438000},"#609":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":388711000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#608","weight":-1}],"rule":"quarter-from-ytd","value":66069000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":388711000},"#610":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":282699000},"#611":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":180145000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#611","weight":-1}],"rule":"quarter-from-ytd","value":102554000},"#612":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":504995000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#610","weight":-1}],"rule":"quarter-from-ytd","value":222296000},"#613":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":544282000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#612","weight":-1}],"rule":"quarter-from-ytd","value":39287000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":544282000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":134844000},"#614":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":361915000},"#615":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":134844000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#614"},{"ref":"#615","weight":-1}],"rule":"quarter-from-ytd","value":227071000},"#616":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":524151000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#616"},{"ref":"#614","weight":-1}],"rule":"quarter-from-ytd","value":162236000},"#617":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":635014000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#616","weight":-1}],"rule":"quarter-from-ytd","value":110863000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":635014000},"#618":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":362097000},"#619":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":172293000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#618"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":189804000},"#620":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":449243000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#620"},{"ref":"#618","weight":-1}],"rule":"quarter-from-ytd","value":87146000},"#621":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":518900000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#620","weight":-1}],"rule":"quarter-from-ytd","value":69657000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":518900000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":145163000},"#622":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":328669000},"#623":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":145163000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#623","weight":-1}],"rule":"quarter-from-ytd","value":183506000},"#624":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":521167000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#622","weight":-1}],"rule":"quarter-from-ytd","value":192498000},"#625":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":710739000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#624","weight":-1}],"rule":"quarter-from-ytd","value":189572000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":710739000},"#626":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":638404000},"#627":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":177225000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#627","weight":-1}],"rule":"quarter-from-ytd","value":461179000},"#628":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":965171000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#626","weight":-1}],"rule":"quarter-from-ytd","value":326767000},"#629":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1064033000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#628","weight":-1}],"rule":"quarter-from-ytd","value":98862000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1064033000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":194563000},"#630":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":913052000},"#631":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":194563000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#631","weight":-1}],"rule":"quarter-from-ytd","value":718489000},"#632":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1134641000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#632"},{"ref":"#630","weight":-1}],"rule":"quarter-from-ytd","value":221589000},"#633":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1444000000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#632","weight":-1}],"rule":"quarter-from-ytd","value":309359000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1444000000},"#634":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":933000000},"#635":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":523000000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#634"},{"ref":"#635","weight":-1}],"rule":"quarter-from-ytd","value":410000000},"#636":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1362000000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#634","weight":-1}],"rule":"quarter-from-ytd","value":429000000},"#637":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1367000000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#636","weight":-1}],"rule":"quarter-from-ytd","value":5000000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1367000000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":409000000},"#638":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":737000000},"#639":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":409000000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#639","weight":-1}],"rule":"quarter-from-ytd","value":328000000},"#640":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1010000000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#638","weight":-1}],"rule":"quarter-from-ytd","value":273000000},"#641":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1250000000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#640","weight":-1}],"rule":"quarter-from-ytd","value":240000000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1250000000},"#642":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":43,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":28993000},"#643":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":42,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":18584000},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"#642"},{"ref":"#643","weight":-1}],"rule":"quarter-from-ytd","value":10409000},"capex@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#644"}],"rule":"component-sum","value":10409000},"#645":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":44,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":55870000},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#642","weight":-1}],"rule":"quarter-from-ytd","value":26877000},"capex@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#646"}],"rule":"component-sum","value":26877000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#645"}],"rule":"component-sum","value":55870000},"#647":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":10902000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#647"}],"rule":"component-sum","value":10902000},"#648":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":20847000},"#649":{"kind":"computed","op":"sum","terms":[{"ref":"#648"},{"ref":"#647","weight":-1}],"rule":"quarter-from-ytd","value":9945000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#649"}],"rule":"component-sum","value":9945000},"#650":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":36982000},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#648","weight":-1}],"rule":"quarter-from-ytd","value":16135000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#651"}],"rule":"component-sum","value":16135000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":306206000},"#652":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":47,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":61438000},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#650","weight":-1}],"rule":"quarter-from-ytd","value":24456000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#653"}],"rule":"component-sum","value":24456000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#652"}],"rule":"component-sum","value":61438000},"#654":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":18093000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#654"}],"rule":"component-sum","value":18093000},"#655":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":48,"unit":"USD","start":"2011-03-26","end":"2011-06-30","value":24447000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#655"}],"rule":"component-sum","value":24447000},"#656":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":41,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":18754000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#656"}],"rule":"component-sum","value":18754000},"#657":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":86416000},"#658":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":61294000},"#659":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#658","weight":-1}],"rule":"quarter-from-ytd","value":25122000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#659"}],"rule":"component-sum","value":25122000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#657"}],"rule":"component-sum","value":86416000},"#660":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":21329000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#660"}],"rule":"component-sum","value":21329000},"#661":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":53,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":20286000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#661"}],"rule":"component-sum","value":20286000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":310779000},"#662":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":265730000},"#663":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":165551000},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#663","weight":-1}],"rule":"quarter-from-ytd","value":100179000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#664"}],"rule":"component-sum","value":100179000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#662"}],"rule":"component-sum","value":265730000},"#665":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":44538000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#665"}],"rule":"component-sum","value":44538000},"#666":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":20,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":32763000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#666"}],"rule":"component-sum","value":32763000},"#667":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":21,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":32648000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#667"}],"rule":"component-sum","value":32648000},"#668":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":173000000},"#669":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":21,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":109949000},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#669","weight":-1}],"rule":"quarter-from-ytd","value":63051000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#670"}],"rule":"component-sum","value":63051000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#668"}],"rule":"component-sum","value":173000000},"#671":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":23,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":42000000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#671"}],"rule":"component-sum","value":42000000},"#672":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":24,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":46000000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#672"}],"rule":"component-sum","value":46000000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":304566000},"#673":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":70165000},"#674":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":51574000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":18591000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":70165000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":19040000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":20671000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":22157000},"#675":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":86463000},"#676":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":61868000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":24595000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":86463000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":27846000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":31047000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":31754000},"#677":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":125437000},"#678":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":90647000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#678","weight":-1}],"rule":"quarter-from-ytd","value":34790000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":125437000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":30669000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":61,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":31045000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":62,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":32974000},"#679":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":128192000},"#680":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":62,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":94688000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":33504000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":128192000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":33166000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":53968000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":55036000},"#681":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":206086000},"#682":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":142170000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":63916000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":206086000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":50604000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":56002000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":59902000},"#683":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":230203000},"#684":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":166508000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":63695000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":230203000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":61066000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":68438000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":81473000},"#685":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":294077000},"#686":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":210977000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#686","weight":-1}],"rule":"quarter-from-ytd","value":83100000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":294077000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":76207000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":76154000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":77878000},"#687":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":314406000},"#688":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":230239000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#688","weight":-1}],"rule":"quarter-from-ytd","value":84167000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":314406000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":71379000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":72930000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":76327000},"#689":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":299000000},"#690":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":220636000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#690","weight":-1}],"rule":"quarter-from-ytd","value":78364000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":299000000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":72000000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":70000000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":71000000},"#691":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":284000000},"#692":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":212000000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":72000000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":284000000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":65000000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":68000000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":64000000},"#693":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":264000000},"#694":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":197000000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#694","weight":-1}],"rule":"quarter-from-ytd","value":67000000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":264000000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":65000000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":70000000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":84000000},"#695":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":319000000},"#696":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":219000000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":100000000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":319000000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":100000000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":100000000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":100000000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":268400000},"#697":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":406000000},"#698":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":300000000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#698","weight":-1}],"rule":"quarter-from-ytd","value":106000000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":406000000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":100000000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":105000000},"#699":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":312000000},"#700":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":205000000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#699"},{"ref":"#700","weight":-1}],"rule":"quarter-from-ytd","value":107000000},"#701":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":418000000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#699","weight":-1}],"rule":"quarter-from-ytd","value":106000000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":418000000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":99000000},"#702":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":202000000},"#703":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":99000000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#703","weight":-1}],"rule":"quarter-from-ytd","value":103000000},"depreciationAndAmortization@2009Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":8246000},"#704":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2009-04-01","end":"2009-06-30","value":143500000},"dilutedShares@2009Q2":{"kind":"computed","op":"product","terms":[{"ref":"#704"}],"scale":2,"rule":"split-restated","value":287000000},"sharesOutstanding@2009Q4":{"kind":"computed","op":"product","terms":[{"ref":"#293"}],"scale":2,"rule":"split-restated","value":284009594},"#705":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":296750000},"#706":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":296288000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#705","weight":4},{"ref":"#706","weight":-3}],"rule":"unaverage-quarter","value":298136000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":296750000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":299342000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":300152000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":301172000},"#707":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":300693000},"#708":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":300226000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#707","weight":4},{"ref":"#708","weight":-3}],"rule":"unaverage-quarter","value":302094000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":300693000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":302937000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":303657000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":304685000},"#709":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":304131000},"#710":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":303771000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#709","weight":4},{"ref":"#710","weight":-3}],"rule":"unaverage-quarter","value":305211000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":304131000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":305514000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":305837000},"#711":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":306045000},"#712":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":305857000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#711","weight":4},{"ref":"#712","weight":-3}],"rule":"unaverage-quarter","value":306609000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":306045000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":306961000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":307247000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":307728000},"#713":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":307496000},"#714":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":307326000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#713","weight":4},{"ref":"#714","weight":-3}],"rule":"unaverage-quarter","value":308006000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":307496000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":309193000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":309778000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":310036000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95","weight":4},{"ref":"#98","weight":-3}],"rule":"unaverage-quarter","value":310123000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":309784000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":310300000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":310396000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103","weight":4},{"ref":"#106","weight":-3}],"rule":"unaverage-quarter","value":311111000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":310649000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":311347000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":314012000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":319402000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#111","weight":4},{"ref":"#114","weight":-3}],"rule":"unaverage-quarter","value":318543000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":315849000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":316018000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":312719000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":307960000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#119","weight":4},{"ref":"#122","weight":-3}],"rule":"unaverage-quarter","value":307264000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":310969000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":306757000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":304190000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#127","weight":4},{"ref":"#130","weight":-3}],"rule":"unaverage-quarter","value":304487000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":305000000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":303800000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":301500000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":294900000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#135","weight":4},{"ref":"#138","weight":-3}],"rule":"unaverage-quarter","value":290800000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":297700000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":286800000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":282300000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":274600000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#143","weight":4},{"ref":"#146","weight":-3}],"rule":"unaverage-quarter","value":268400000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":278000000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":268300000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":268200000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#151","weight":4},{"ref":"#154","weight":-3}],"rule":"unaverage-quarter","value":268300000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":268300000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":267700000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":265600000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":262600000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#159","weight":4},{"ref":"#162","weight":-3}],"rule":"unaverage-quarter","value":259700000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":263900000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":259600000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":258300000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":257300000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#167","weight":4},{"ref":"#170","weight":-3}],"rule":"unaverage-quarter","value":256000000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":257800000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":255900000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":254700000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":166000000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":2708000000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-74000000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":40.75308230589803},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":9.763412195934688},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":6.497834055314895},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.8749449581682078},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":245000000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":1028000000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":11213000000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-222000000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":40.823823667344065},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":12.357355010161013},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":8.988588400812882},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.8749449581682078},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":1440000000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":153000000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":2984000000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-70000000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":40.96745297103613},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":10.898775753956405},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":8.062108091967751},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.9166666666666667},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":325000000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":414000000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":3041000000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-66000000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":41.009280742459396},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":11.803944315545243},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":8.178654292343387},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":2.033025099075297},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":337000000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":344000000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":3260000000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-97000000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":38.95739910313901},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":8.632286995515695},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":5.829596412556054},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.4852486653554369},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":201000000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":87000000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":2660000000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-125000000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":40.53030303030303},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":8.402203856749312},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":6.129476584022039},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.467148884870404},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":146000000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":998000000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"operatingIncome@FY2023","weight":-1}],"value":11945000000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-358000000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":40.342150877986285},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":9.978144547441405},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":7.0691084482628685},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.467148884870404},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":1032000000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":187000000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":3414000000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-66000000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":39.21145017553335},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":7.804482851741831},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":4.266810694031866},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.7005557371690094},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":167000000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":133000000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":3382000000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-80000000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":38.830503907302614},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":8.86553489625438},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":5.012126111560226},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.7510330578512396},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":200000000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":341000000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":3154000000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-79000000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":38.748913987836666},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":8.659136982334202},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":5.560382276281494},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.7207357859531773},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":186000000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":149000000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":2967000000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-86000000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":39.33663980161191},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":8.028518288902665},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":4.866707997520149},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.7141858839972048},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":142000000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":810000000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"operatingIncome@FY2024","weight":-1}],"value":12678000000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-311000000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":38.94957679230268},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":8.283295956015337},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":5.013383491282645},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.7141858839972048},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":688000000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-57000000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":3060000000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-54000000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":39.46498346859032},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":8.025247971145175},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":5.079651337541328},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.5184869169510808},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":163000000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":243000000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":3214000000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-53000000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":38.599487617421005},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":8.511243951038997},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":5.493879874750926},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.8144090305444887},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":194000000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":387000000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":3225000000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-53000000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":38.3252357816519},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":7.830808802515005},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":5.144326950557302},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.5959229265568278},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":168000000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":339810000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":8891911000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-179090000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":39.022887037354465},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":8.67829821558361},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":5.481657474666755},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":2.889592991432831},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":868267000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":130274000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":2773957000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-53232000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":38.3363397388964},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":8.47294944388371},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":5.180465171833648},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":2.5686883914851357},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":256367000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":136156000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":2887645000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-56342000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":38.34250689698685},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":7.51776370445859},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":4.29486756568231},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":2.6462596792035398},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":241692000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":111308000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":2838635000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-78264000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":38.691100016950955},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":5.466465919426025},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":1.2005204508753717},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":2.6745670122365337},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":162299000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":460712000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":10994433000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-250027000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":38.519681520264},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":7.428350731863147},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":4.042529078427176},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":2.6745670122365337},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":889808000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":124209000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":2877903000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-53016000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":38.972448821937725},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":7.173492397356},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":3.1625295979134944},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":2.355971733026019},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":412927000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":3012062000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-48252000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":38.39656939454888},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":7.269040165040471},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":4.635251878517554},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":2.1983710071354463},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":262484000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":2916409000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-64283000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":38.13264171209296},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":7.350085282515607},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":4.837165831208286},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":2.1829341140994063},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":-1317000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":2803092000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-100179000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":39.73653259620048},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":6.869688291149754},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":4.664270098941479},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":2.1518444699868535},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":798303000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":11609466000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-265730000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":38.79539191606278},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":7.169640053513048},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":4.327964837024849},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":2.1518444699868535},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":929526000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":150025000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":2759086000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-44538000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":40.44992643959299},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":8.059121573776174},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":4.836359334674026},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":2.29125184118562},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":685726000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":2445870000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-32763000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":38.49503659679331},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":6.870937047727946},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":4.52312986635688},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":2.1063906064721545},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":188941000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":2751682000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-32648000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":39.326321232778724},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":9.712358630356691},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":6.348525634547414},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":2.1295191526580655},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":246308000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":2686362000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-63051000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":39.592249035056184},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":9.061975086474266},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":6.113251669398502},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":2.028690097164131},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":1271000000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":10643000000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-173000000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":39.49608736778743},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":8.478802992518704},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":5.486284289276807},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":2.028690097164131},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":780995000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":481000000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":2800000000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-42000000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":40.80731630400505},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":11.699779249448124},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":8.388520971302428},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.8279153222529843},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":364000000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":2990000000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-46000000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":41.193595342066956},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":12.954876273653564},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":8.879184861717611},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.8297842641153634},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":384000000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":2919000000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-45000000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":40.76433121019109},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":11.464968152866243},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":8.613891416439188},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.8341614781124758},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-155000000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":2906000000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-160000000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":39.83050847457627},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":8.788449466415567},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":7.43879472693032},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.9648960739030024},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":1074000000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":11615000000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-293000000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":40.6600962640385},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":11.261364504545803},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":8.342883337153335},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.9648960739030024},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":1327130000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":350000000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":2977000000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-59000000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":40.531660692951014},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":11.081242532855436},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":8.154121863799284},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.8765531062124248},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":340000000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":288000000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":2782000000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-40000000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":40.91589344507632},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":16.731517509727624},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":12.57108650104759},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.7428571428571429},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":527000000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":224000000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":2746000000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-49000000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":41.108247422680414},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":11.533505154639176},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":8.440721649484537},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.7873245427477669},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":328000000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":-9429000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":897964000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-20286000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":41.91932488914897},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":10.786254968798776},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":6.358274111775991},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":2.81371007944813},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":941093000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":108555000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":42039000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":925273000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-19021000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":40.297253781079505},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":8.993151419238778},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":5.315985824824654},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":2.790734071157477},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":912632000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":91216000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":-3501000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":963571000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-27619000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":41.6813135876919},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":9.770815092961518},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":5.823309907623734},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":2.837110406112177},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":1058708000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":105361000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":117935000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":3684977000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-88255000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":41.8183185259027},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":10.622372924109797},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":6.335906745930685},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":2.837110406112177},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":1058708000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":440596000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":84972000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":1054409000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-21461000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":41.96908520673547},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":11.838491233673663},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":7.072927440453445},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":2.7728429941019024},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":1004513000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":84366000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":1120370000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-18691000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":40.7328791418081},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":10.495563004694237},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":6.0493006579599085},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":2.9663035896335246},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":1214891000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":110464000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":1174699000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-20975000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":39.897495867017334},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":9.505860130314138},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":5.6579107522259555},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":2.6079643524722456},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":1204718000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":58067000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":1182870000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-29060000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":41.442816033247034},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":10.163295964346934},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":5.913621211994632},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":2.6547813786501426},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":1155293000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":337870000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":4532348000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-90186000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":40.995368321913475},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":10.47263343531137},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":6.1554820042476805},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":2.6547813786501426},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":1155293000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":527011000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":63293000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":1451943000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-33716000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":40.096766038638755},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":10.692364327949036},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":6.437106688063615},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":2.6980803309640877},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":1617487000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":21580000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":1535536000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-33615000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":39.26314643924518},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":10.156968566500423},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":6.136565227261557},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":2.986806325712336},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":1841760000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":137578000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":1564836000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-32860000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":38.60556273474396},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":9.075294708266707},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":5.317473783050091},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":3.040672139053239},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":1653395000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":25310000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":1537881000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-40759000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":39.46005387941912},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":8.684003797804328},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":4.778072489610369},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":3.0029026036126063},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":1731543000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":247761000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":6090196000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-140950000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":39.34551660043584},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":9.641866902154044},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":5.660465538606162},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":3.0029026036126063},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":1731543000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":652430000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":154049000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":1587986000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-26096000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":39.43143741064946},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":10.48112871438944},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":6.037221688561777},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":3.026203072843429},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":1559143000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":61887000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":1637785000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-40667000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":39.38609519768018},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":10.896483811824359},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":6.51346249054715},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":3.266430788928431},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":1548019000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":189486000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":1664987000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-32810000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":38.912843145176254},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":9.103132991070746},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":5.532796282425595},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":2.9925397832262335},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":1470144000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":-31630000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":1597248000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-70917000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":39.871886576794004},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":8.672271271568324},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":5.435357497974462},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":3.1127731159487744},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":373792000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":6488006000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-170490000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":39.394878064819935},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":9.796509845560033},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":5.884117818884961},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":3.1127731159487744},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":706890000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":84451000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":1735804000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-50393000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":39.57566995372307},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":9.662988244453743},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":5.837751811628144},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":2.8529240239753766},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":175145000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":2072361000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-51926000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":39.30118196498968},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":10.085230600753382},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":6.1950984160922875},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":2.8230732756923675},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":232907000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":111809000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":2023942000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-50427000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":38.75446634256661},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":8.30867699310891},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":5.558175598445733},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":2.8676627729706023},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":184411000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":56535000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":1988526000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-54328000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":38.59764156163999},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":7.527880781582641},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":4.014637235945212},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":2.9465132125026328},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":167973000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":427940000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":7820633000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-207074000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":39.045793287559185},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":8.893234425644549},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":5.405094646093427},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":2.9465132125026328},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":765544000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":127895000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":2107151000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-44398000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":39.69933111181586},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":10.06008511880651},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":5.816779015922108},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":2.861190944907351},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":236738000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":142657000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":2213838000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-47147000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":39.25336324967631},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":9.948417900831066},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":6.1386806355812755},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":2.8655558829788976},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":250381000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":43154000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":2266701000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-43992000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":38.80590477735421},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":8.074418038770379},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":4.963135696325736},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":2.816759550899997},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":203119000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":26104000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":2301901000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-43553000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":38.36844673067852},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":6.800156284478239},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":5.027461126260448},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":2.889592991432831},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":178029000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":82974000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":2494196000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-62189000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":38.73805298805777},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":8.327366871952142},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":5.621950305134881},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":2.7387956777516496},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":229450000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":274000000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":3159000000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-56000000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":37.89251207729469},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":4.619565217391304},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":1.9927536231884055},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.672935926043991},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":51000000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":847000000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"operatingIncome@FY2025","weight":-1}],"value":12658000000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-216000000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":38.56860303274485},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":7.2741923668595705},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":4.4538861621859205},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.672935926043991},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":576000000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-96000000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":3252000000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-40000000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":38.36840588065725},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":6.255405015854714},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":2.2773133467858173},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.5435579362841838},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":114000000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":60000000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":3183000000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-51000000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":38.76173708920187},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":6.602112676056338},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":3.9906103286384975},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.5784660766961651},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":125000000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"operatingIncome@2009Q2","weight":-1}],"value":431598000},"grossMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":45.28543964799375},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":11.258648518057797},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":5.9333203112952475},"ebit@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q2"},{"ref":"interestExpense@2009Q2"}],"value":54863000},"freeCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q3"},{"ref":"capex@2009Q3","weight":-1}],"value":38016000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"operatingIncome@2009Q3","weight":-1}],"value":438767000},"capexOutflow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q3","weight":-1}],"value":-10409000},"grossMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":45.492833641868025},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":11.326524013160553},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":5.892136811556712},"ebit@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q3"},{"ref":"interestExpense@2009Q3"}],"value":56068000},"freeCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q4"},{"ref":"capex@2009Q4","weight":-1}],"value":1661000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"operatingIncome@2009Q4","weight":-1}],"value":496180000},"capexOutflow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q4","weight":-1}],"value":-26877000},"grossMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":45.49158579253649},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":10.743742186164901},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":6.692690297802682},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":4.171793852125759},"netDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"cash@2009Q4","weight":-1}],"value":484076000},"ebit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q4"},{"ref":"interestExpense@2009Q4"}],"value":65676000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":108132000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":1816494000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-55870000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":45.304652182532514},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":11.301491936783366},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":6.226787672697761},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":4.171793852125759},"netDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"cash@FY2009","weight":-1}],"value":484076000},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":237569000},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":77163000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":513587000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":-10902000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":46.93993199848885},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":14.900847699149649},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":8.936962731725423},"ebit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q1"},{"ref":"interestExpense@2010Q1"}],"value":90090000},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":3181000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":515072000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-9945000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":44.68522151395376},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":11.905466399626462},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":6.483193399477664},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":4.091658573984155},"netDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"cash@2010Q2","weight":-1}],"value":376847000},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":69747000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":27237000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":542414000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-16135000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":43.02418777494524},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":10.731525078955467},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":5.908452801993348},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":3.646378921577331},"netDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"cash@2010Q3","weight":-1}],"value":388911000},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":65481000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":-9836000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":600931000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-24456000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":42.65179960923534},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":10.849430987904691},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":6.13117764956688},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":3.714150034839185},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":505265000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":74572000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":97745000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":2172004000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-61438000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":44.27257831450179},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":12.060378617431367},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":6.845309551350855},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":3.714150034839185},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":505265000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":299890000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":59222000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":679277000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-18093000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":43.684850148986584},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":13.649179811046363},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":7.396192452024285},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":4.091366098179304},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":479934000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":102132000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":-682000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":681198000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-24447000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":42.4171102721658},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":10.331400950921699},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":6.1480826238278015},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":4.602163654125467},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":544105000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":80483000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":39348000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":698410000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-18754000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":42.64866092272209},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":10.905500460519098},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":6.280281363136531},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":4.116408674173501},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":587494000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":84865000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":27468000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":849494000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-25122000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":41.69600439320926},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":9.592904456212645},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":5.975211572189964},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":2.891011408297355},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":907829000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":92598000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":125356000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":2908379000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-86416000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":42.570389820732494},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":11.054992534853152},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":6.430363116241603},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":2.891011408297355},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":907829000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":360078000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":88826000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":898169000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-21329000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":43.36043544293001},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":12.94930978302482},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":7.849661312473528},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":2.569120098714869},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":841397000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":135464000},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":5.531489503498833},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":8.035016413944037},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":4.568527918781726},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":12.006960556844549},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":9.641255605381167},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":2.9958677685950414},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":7.521290225337252},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":5.049959492303538},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":3.5839396389113447},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":9.87547060527078},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":4.618722876627402},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":5.859798885914779},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-1.7132551848512172},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":6.917164816396243},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":11.0603029436982},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":3.489916563870526},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":4.298406566557266},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":4.360650760414018},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":3.7068304348535572},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":3.879133164722716},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":4.006350347046724},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":12.712592586663332},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":8.338720740027949},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-0.043756187995454936},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":6.383304351497336},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":4.999275225887931},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":26.109735931185917},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":6.199494435774837},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":8.337954095688033},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":10.929572620173705},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":15.168716493219806},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":10.596797671033478},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":11.64695177434031},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-4.865034526051475},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":8.205363282145314},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":10.454002389486261},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":8.620173600718347},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":7.216494845360824},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-0.9367818775576708},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":4.134819569453146},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-0.3278350805073437},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":2.8604657367454696},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":7.104700095401577},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":6.7398549867864785},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":8.50970730933199},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":4.410077094894846},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":6.673938395995044},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":3.893092349073705},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":1.2626292176379588},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":7.9939617344092815},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":1.5028522128029231},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":3.675944323377345},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":8.684139912239164},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":3.3669555566436533},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":10.344635568958777},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-1.8085457359660453},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":5.19687296710398},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":4.395110841873643},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":7.59912114078148},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":5.065320613968921},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.629038423441899},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":4.985303524649433},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":5.458965880342815},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":5.802813280610931},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":1.7501013869738018},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":1.0569041502436378},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":3.049658110736543},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":8.272946859903382},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":6.2046736502820306},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-2.767368117613145},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":1.7605633802816902},"fcfMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":7.682917956718915},"fcfMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":0.29879205979438933},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":5.280032344666011},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":12.785576521583518},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":0.544057357772871},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":4.48256396668318},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-1.4592107859354393},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":3.95747811331801},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":7.528398978958823},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-0.08977416925985016},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":5.019530602195694},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":2.9232720894988677},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":3.833678607843389},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":8.609030827397781},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":312000000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":1704000000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":390000000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":407000000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":285000000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":246000000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":1351000000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":267000000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":300000000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":286000000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":248000000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":1094000000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":263000000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":299000000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":275000000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":1098470000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":324805000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":323165000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":245399000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":1183885000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":1243932000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":1079995000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":1611130000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":405000000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":595000000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":392000000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":125744000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":109344000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":123952000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":510761000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":613474000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":777867000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":835082000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":286875000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":239447000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":231889000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":971630000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":287342000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":306383000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":263021000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":241724000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":290516000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":157000000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":994000000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":213000000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":228000000},"ebitda@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q2"},{"ref":"depreciationAndAmortization@2009Q2"}],"value":63109000},"ebitda@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q3"},{"ref":"depreciationAndAmortization@2009Q3"}],"value":65410000},"ebitda@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q4"},{"ref":"depreciationAndAmortization@2009Q4"}],"value":75807000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":275631000},"ebitda@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q1"},{"ref":"depreciationAndAmortization@2010Q1"}],"value":100070000},"ebitda@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q2"},{"ref":"depreciationAndAmortization@2010Q2"}],"value":79778000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":75859000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":85611000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":341318000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":114058000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":93354000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":98376000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":108795000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":414583000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":151721000},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":2814174000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#715"}],"scale":100,"value":35.55025382225833},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":2870487000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#716"}],"scale":100,"value":34.20485792132136},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":3082572000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#717"}],"scale":100,"value":36.283921348795744},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":3082572000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#718"}],"scale":100,"value":36.283921348795744},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":3108739000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#719"}],"scale":100,"value":34.33900369249396},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":3514134000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#720"}],"scale":100,"value":39.16984952765034},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":3566161000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#721"}],"scale":100,"value":36.791804968984856},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":3656526000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#722"}],"scale":100,"value":35.71097265546587},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":3656526000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#723"}],"scale":100,"value":35.71097265546587},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":4201760000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#724"}],"scale":100,"value":41.19066772019344},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":4553840000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#725"}],"scale":100,"value":42.85007817578132},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":4565735000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#726"}],"scale":100,"value":41.57142278296922},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":4566805000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#727"}],"scale":100,"value":40.42537397589781},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":4566805000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#728"}],"scale":100,"value":40.42537397589781},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":4514542000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#729"}],"scale":100,"value":38.42327748861346},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":4645535000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#730"}],"scale":100,"value":36.41005826024344},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":4643943000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#731"}],"scale":100,"value":34.609167252914176},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"equity@2009Q4"}],"value":1772416000},"debtToCapital@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"#732"}],"scale":100,"value":33.45614122192533},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"equity@FY2009"}],"value":1772416000},"debtToCapital@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2009"},{"ref":"#733"}],"scale":100,"value":33.45614122192533},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"equity@2010Q2"}],"value":1857222000},"debtToCapital@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"#734"}],"scale":100,"value":30.546913616142817},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"equity@2010Q3"}],"value":1894500000},"debtToCapital@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"#735"}],"scale":100,"value":29.431987331749802},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":2015115000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#736"}],"scale":100,"value":29.822317832977273},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":2015115000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#737"}],"scale":100,"value":29.822317832977273},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":2029821000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#738"}],"scale":100,"value":26.82261145194576},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":2122063000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#739"}],"scale":100,"value":27.631649013247955},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":2212329000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#740"}],"scale":100,"value":28.59457160304819},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":2600161000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#741"}],"scale":100,"value":36.7698769422355},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":2600161000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#742"}],"scale":100,"value":36.7698769422355},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":2641651000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#743"}],"scale":100,"value":33.9396082222822},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":1150000000},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":12322000000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#744"},{"ref":"#745"}],"scale":100,"value":9.332900503165071},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":12322000000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#746"}],"scale":100,"value":9.332900503165071},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":1147000000},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":12643000000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#747"},{"ref":"#748"}],"scale":100,"value":9.072213873289567},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":1009000000},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":13144500000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#749"},{"ref":"#750"}],"scale":100,"value":7.6762143862451975},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":955000000},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":13417000000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#751"},{"ref":"#752"}],"scale":100,"value":7.117835581724679},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":938000000},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":13558500000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#753"},{"ref":"#754"}],"scale":100,"value":6.918169414020725},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":13558500000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#755"}],"scale":100,"value":6.918169414020725},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":826000000},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":13889000000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#756"},{"ref":"#757"}],"scale":100,"value":5.947152422780618},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":730000000},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":14683000000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#758"},{"ref":"#759"}],"scale":100,"value":4.971736021249064},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":714000000},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":15317000000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#760"},{"ref":"#761"}],"scale":100,"value":4.661487236403995},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":693000000},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":15017000000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#762"},{"ref":"#763"}],"scale":100,"value":4.614769927415596},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":15017000000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#764"}],"scale":100,"value":4.614769927415596},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":704000000},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":15369500000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#765"},{"ref":"#766"}],"scale":100,"value":4.580500341585608},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":711000000},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":15577500000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#767"},{"ref":"#768"}],"scale":100,"value":4.564275397207511},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":699000000},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":15533000000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#769"},{"ref":"#770"}],"scale":100,"value":4.500096568595892},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":8835035500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#771"}],"scale":100,"value":6.041220773815793},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":556519000},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":9989786500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#772"},{"ref":"#773"}],"scale":100,"value":5.5708798181022186},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":568240000},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":10224637000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#774"},{"ref":"#775"}],"scale":100,"value":5.557556713260333},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":480118000},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":10380137000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#776"},{"ref":"#777"}],"scale":100,"value":4.625353210656083},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":10380137000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#778"}],"scale":100,"value":4.625353210656083},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":425206000},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":11151044000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#779"},{"ref":"#780"}],"scale":100,"value":3.813149692531031},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":418760000},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":12126433500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#781"},{"ref":"#782"}],"scale":100,"value":3.4532824511015545},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":436921000},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":11998513000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#783"},{"ref":"#784"}],"scale":100,"value":3.6414595708651563},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":541260000},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":12086679000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"#786"}],"scale":100,"value":4.478153180042259},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":12086679000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#787"}],"scale":100,"value":4.478153180042259},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":588348000},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":12509990000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#788"},{"ref":"#789"}],"scale":100,"value":4.703025342146557},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":556579000},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":12369767500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#790"},{"ref":"#791"}],"scale":100,"value":4.499510601149132},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":597799000},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":12286451000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"#793"}],"scale":100,"value":4.865514052837552},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":638000000},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":12570244500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#795"}],"scale":100,"value":5.075478046588513},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":12570244500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#796"}],"scale":100,"value":5.075478046588513},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":758864000},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":12509763500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#797"},{"ref":"#798"}],"scale":100,"value":6.066173832942566},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":945072000},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":12236679000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#799"},{"ref":"#800"}],"scale":100,"value":7.72327197599937},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":1035589000},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":12311036000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"#802"}],"scale":100,"value":8.411875328770057},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":1092000000},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":12483266500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#804"}],"scale":100,"value":8.74771038493811},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":12483266500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#805"}],"scale":100,"value":8.74771038493811},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":1099000000},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":12721728500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#806"},{"ref":"#807"}],"scale":100,"value":8.638763199513336},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":1214000000},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":12286029500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#808"},{"ref":"#809"}],"scale":100,"value":9.881141828611106},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":1192000000},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":12063430000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#810"},{"ref":"#811"}],"scale":100,"value":9.881103467255995},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":250365000},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":2921561500},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#812"},{"ref":"#813"}],"scale":100,"value":8.569561174734812},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":255182000},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":3020293500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#814"},{"ref":"#815"}],"scale":100,"value":8.448913987994876},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":261225000},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":3461580000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#816"},{"ref":"#817"}],"scale":100,"value":7.546409443086683},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":3461580000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#818"}],"scale":100,"value":7.546409443086683},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":264826000},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":3491350000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"#820"}],"scale":100,"value":7.5852034313374475},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":276550000},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":3821862000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#822"}],"scale":100,"value":7.236001718534054},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":295947000},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":3931817000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#824"}],"scale":100,"value":7.526977984987602},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":311623000},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":4080757000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"#826"}],"scale":100,"value":7.636401775454897},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":4080757000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#827"}],"scale":100,"value":7.636401775454897},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":331684000},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":4466263500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#828"},{"ref":"#829"}],"scale":100,"value":7.42643151260556},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":360844000},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":4858580000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"#831"}],"scale":100,"value":7.4269436749008975},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":378914000},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":4947818500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#833"}],"scale":100,"value":7.658203307174667},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":381519000},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":4956898500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#835"}],"scale":100,"value":7.696728105285996},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":4956898500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#836"}],"scale":100,"value":7.696728105285996},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":383961000},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":5366147000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"#838"}],"scale":100,"value":7.1552456539114555},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":398801000},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":5566693500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#840"}],"scale":100,"value":7.164055287038885},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":408632000},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":5619305000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#842"}],"scale":100,"value":7.271931315349496},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":423223000},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":5561788000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#844"}],"scale":100,"value":7.609477383891655},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":5561788000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#845"}],"scale":100,"value":7.609477383891655},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":428299000},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":6439661500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#847"}],"scale":100,"value":6.650955178311779},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":451362000},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":6910243000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#849"}],"scale":100,"value":6.531781878003422},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":472704000},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":6953992000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#851"}],"scale":100,"value":6.797591944310548},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":463975000},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":6975518000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"#853"}],"scale":100,"value":6.6514773526496525},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":6975518000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#854"}],"scale":100,"value":6.6514773526496525},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":488082000},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":7739551500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#856"}],"scale":100,"value":6.30633441744008},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":496211000},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":8308443000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#858"}],"scale":100,"value":5.9723705151494695},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":495904000},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":8533945000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"#860"}],"scale":100,"value":5.810958472312629},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":533744000},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":8835035500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"#862"}],"scale":100,"value":6.041220773815793},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":550426000},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":8879212000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"#864"}],"scale":100,"value":6.199041086078359},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":608000000},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":15046000000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#866"}],"scale":100,"value":4.04094111391732},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":15046000000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#867"}],"scale":100,"value":4.04094111391732},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":518000000},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":15304000000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"#869"}],"scale":100,"value":3.384736016727653},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":461000000},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":15486500000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"#871"}],"scale":100,"value":2.976786233170826},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"totalAssets@FY2009"}],"scale":100,"value":6.312542664523561},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":158202000},"returnOnAssets@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"totalAssets@2010Q2"}],"scale":100,"value":7.4247374858148},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":164948000},"returnOnAssets@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#873"},{"ref":"totalAssets@2010Q3"}],"scale":100,"value":7.4791119631421985},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":169071000},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":2159815000},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"#875"}],"scale":100,"value":7.828031567518515},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":2159815000},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#876"}],"scale":100,"value":7.828031567518515},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":173317000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"totalAssets@2011Q1"}],"scale":100,"value":7.358348698871817},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":182117000},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":2274228000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#878"},{"ref":"#879"}],"scale":100,"value":8.007860249719904},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":195447000},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":2371730500},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#880"},{"ref":"#881"}],"scale":100,"value":8.240691764937036},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":210264000},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":2749606500},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#882"},{"ref":"#883"}],"scale":100,"value":7.6470578608248125},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":2749606500},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#884"}],"scale":100,"value":7.6470578608248125},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":233073000},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":2807690000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"#886"}],"scale":100,"value":8.30123695992079},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":5627000000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#744"},{"ref":"#887"}],"scale":100,"value":20.43717789230496},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":5627000000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#888"}],"scale":100,"value":20.43717789230496},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":5752000000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#747"},{"ref":"#889"}],"scale":100,"value":19.94089012517385},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":5786500000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#749"},{"ref":"#890"}],"scale":100,"value":17.437138166421846},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":5625000000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#751"},{"ref":"#891"}],"scale":100,"value":16.977777777777778},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":5824000000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#753"},{"ref":"#892"}],"scale":100,"value":16.105769230769234},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":5824000000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#893"}],"scale":100,"value":16.105769230769234},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":5939000000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#756"},{"ref":"#894"}],"scale":100,"value":13.908065330863781},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":6056000000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#758"},{"ref":"#895"}],"scale":100,"value":12.054161162483487},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":6111500000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#760"},{"ref":"#896"}],"scale":100,"value":11.68289290681502},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":6106500000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#762"},{"ref":"#897"}],"scale":100,"value":11.348563006632277},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":6106500000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#898"}],"scale":100,"value":11.348563006632277},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":6181000000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#765"},{"ref":"#899"}],"scale":100,"value":11.389742760071186},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":6343500000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#767"},{"ref":"#900"}],"scale":100,"value":11.208323480728305},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":6414500000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#769"},{"ref":"#901"}],"scale":100,"value":10.897186062826409},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":3824801000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#902"}],"scale":100,"value":13.95481751861077},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":4316830000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#772"},{"ref":"#903"}],"scale":100,"value":12.891844246820005},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":4469226500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#774"},{"ref":"#904"}],"scale":100,"value":12.714504400258075},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":4522702500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#776"},{"ref":"#905"}],"scale":100,"value":10.615732518333894},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":4522702500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#906"}],"scale":100,"value":10.615732518333894},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":4637877500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#779"},{"ref":"#907"}],"scale":100,"value":9.168116234204115},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":4843361500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#781"},{"ref":"#908"}],"scale":100,"value":8.646061211825712},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":4885058000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#783"},{"ref":"#909"}],"scale":100,"value":8.944028914293341},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":4943876000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"#910"}],"scale":100,"value":10.948090122001442},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":4943876000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#911"}],"scale":100,"value":10.948090122001442},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":4922046500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#788"},{"ref":"#912"}],"scale":100,"value":11.953320636040313},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":5028844500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#790"},{"ref":"#913"}],"scale":100,"value":11.067731364531157},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":5144143000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"#914"}],"scale":100,"value":11.620963880669725},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":5360000000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#915"}],"scale":100,"value":11.902985074626866},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":5360000000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#916"}],"scale":100,"value":11.902985074626866},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":5423159500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#797"},{"ref":"#917"}],"scale":100,"value":13.993023808353783},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":5521470500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#799"},{"ref":"#918"}],"scale":100,"value":17.11630986709066},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":5666793000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"#919"}],"scale":100,"value":18.274692581853618},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":5729000000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#920"}],"scale":100,"value":19.060918135800314},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":5729000000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#921"}],"scale":100,"value":19.060918135800314},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":5829000000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#806"},{"ref":"#922"}],"scale":100,"value":18.854005832904445},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":5750000000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#808"},{"ref":"#923"}],"scale":100,"value":21.11304347826087},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":5597500000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#810"},{"ref":"#924"}],"scale":100,"value":21.29522108083966},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":1674715000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#812"},{"ref":"#925"}],"scale":100,"value":14.949707860740485},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":1734182000},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#814"},{"ref":"#926"}],"scale":100,"value":14.714833852502219},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":1804089500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#816"},{"ref":"#927"}],"scale":100,"value":14.479603146074515},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":1804089500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#928"}],"scale":100,"value":14.479603146074515},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":1893157000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"#929"}],"scale":100,"value":13.98859154312083},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":1975690500},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#930"}],"scale":100,"value":13.997637787902509},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":2071373500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#931"}],"scale":100,"value":14.28747640152778},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":2157419500},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"#932"}],"scale":100,"value":14.444246934821903},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":2157419500},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#933"}],"scale":100,"value":14.444246934821903},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":2256128000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#828"},{"ref":"#934"}],"scale":100,"value":14.701470838533984},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":2370084500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"#935"}],"scale":100,"value":15.224942401842634},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":2460900000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#936"}],"scale":100,"value":15.397374944126133},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":2535701000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#937"}],"scale":100,"value":15.045898550341699},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":2535701000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#938"}],"scale":100,"value":15.045898550341699},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":2625467000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"#939"}],"scale":100,"value":14.624483948950795},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":2778304500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#940"}],"scale":100,"value":14.354114172870542},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":2852203500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#941"}],"scale":100,"value":14.326887965742976},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":2917669500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#942"}],"scale":100,"value":14.505515446489056},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":2917669500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#943"}],"scale":100,"value":14.505515446489056},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":3007158000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#944"}],"scale":100,"value":14.242650369551582},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":3130866000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#945"}],"scale":100,"value":14.416522457364831},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":3231995000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#946"}],"scale":100,"value":14.625765200750621},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":3278815500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"#947"}],"scale":100,"value":14.150689479173195},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":3278815500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#948"}],"scale":100,"value":14.150689479173195},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":3420640000},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#949"}],"scale":100,"value":14.268733336451659},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":3582162000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#950"}],"scale":100,"value":13.852276921032605},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":3734157000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"#951"}],"scale":100,"value":13.280212910169551},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":3824801000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"#952"}],"scale":100,"value":13.95481751861077},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":4012926000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"#953"}],"scale":100,"value":13.716325693521386},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":6296500000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#954"}],"scale":100,"value":9.656158183117606},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":6296500000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#955"}],"scale":100,"value":9.656158183117606},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":6339500000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"#956"}],"scale":100,"value":8.170991403107502},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":6507000000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"#957"}],"scale":100,"value":7.084678039034885},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":1099970000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#958"}],"scale":100,"value":11.59313435820977},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"equity@2010Q2"}],"scale":100,"value":12.264690696473675},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#873"},{"ref":"equity@2010Q3"}],"scale":100,"value":12.337994077391839},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":1296797500},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"#959"}],"scale":100,"value":13.03757911316146},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":1296797500},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#960"}],"scale":100,"value":13.03757911316146},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"equity@2011Q1"}],"scale":100,"value":11.668271205154271},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":1412800000},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#878"},{"ref":"#961"}],"scale":100,"value":12.890501132502832},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":1458317000},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#880"},{"ref":"#962"}],"scale":100,"value":13.402230104977175},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":1529123000},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#882"},{"ref":"#963"}],"scale":100,"value":13.750626993381173},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":1529123000},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#964"}],"scale":100,"value":13.750626993381173},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":1615227500},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"#965"}],"scale":100,"value":14.429732034651465},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":-185000000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":-5.806654111738863},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":-295000000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":-2.253800901520364},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":1000000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":0.029868578255665135},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":107000000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":3.2026339419335637},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":464000000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":14.948453608247414},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-97000000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#971"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-3.2322559146951035},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":475000000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":3.7126778177270614},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":354000000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":10.570319498357716},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":263000000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#974"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":7.627610208816704},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-115000000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#975"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-3.2230941704035843},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":322000000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":11.08815426997245},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":554000000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":4.175145074986819},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-376000000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-10.153929246556848},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":-198000000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#979"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":-5.335489086499601},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":46000000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#980"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":1.3321749203591082},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":1152878000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":13.430496697880056},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":572340000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#982"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":23.28089160030604},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":656578000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":26.62738259388433},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":532926000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#984"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":21.577218095799154},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":2139765000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":21.975813885084072},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":379539000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#986"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":13.949721475291499},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":217422000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":7.173865487464992},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":25395000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#988"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":0.8133224100349112},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":7079000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#989"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":0.2357481281518803},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":629435000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":5.299758164617474},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-99368000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-3.2051060815668664},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-621850000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-19.144608369073936},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-100089000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#993"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-3.1796765522799753},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-55802000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-1.8539732745044613},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-877109000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-7.0134443894579785},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":170065000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":5.667067097421308},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":808677000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#997"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":30.791224080206426},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":249316000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#998"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":8.180506902946627},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":231942000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":7.851640015192651},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":1460000000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":12.554819846934384},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":177000000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":5.581835383159883},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":-94000000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":-2.736535662299855},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":-193000000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":-5.85380649074917},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":246847000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1004"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":32.493378825932886},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":232809000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":29.698889396324525},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":128283000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1006"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":13.652472457302434},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":853068000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1007"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":26.088807417560744},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":164220000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":15.916229960543804},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":245217000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":24.362587938175785},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":281387000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1010"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":27.67631185779187},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":248774000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":23.295299719546957},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":939598000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":22.78956955369118},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":429780000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":35.93487274633631},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":457384000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":36.5396229912091},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":422930000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":32.580845454951636},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":367442000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1016"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":27.906513990775352},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":1677536000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":33.13633030770398},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":148135000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":9.111643232743472},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":128938000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1019"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":7.544063302307835},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":110708000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":6.4326819381949285},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":64788000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":3.8469691490744973},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":452569000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":6.71460983159804},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":147564000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":8.318563716802196},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":466736000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":25.39272171353648},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":375611000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1025"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":20.505783597163774},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":401487000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1026"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":22.956294716907987},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":1391398000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":19.344765678994058},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":421367000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1028"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":21.929339736744048},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":153605000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":6.664552244310373},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":258457000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1030"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":11.708964125647903},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":319449000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":14.855287792165761},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":377921000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":16.130871765628353},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":86000000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":2.6658400495970236},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":-172000000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1034"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":-1.2443029733053557},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":142000000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1035"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":4.268109407874965},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":-105000000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":-2.9888983774551625},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":139410000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#1037"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":7.304567070397572},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":98326000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":20.216919739696305},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":112809000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":22.79835573914941},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":118158000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":21.255070560617373},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":421939000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":20.603073719861207},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":183132000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":30.344183087109535},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":175003000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":29.93136428240357},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":176277000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1044"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":29.011011798473053},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":265569000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":39.39824615800007},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":799981000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1046"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":32.38945520047323},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":245129000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":31.161205520131},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2008-12-31","value":1020506000},"revenue@FY2008":{"kind":"filed","concept":"SalesRevenueNet","filing":63,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":1908532000}},"quality":[{"metric":"revenue","periodKey":"FY2024","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.4093e+10 but the year reports 1.3823e+10 (1.92% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"interestExpense","periodKey":"FY2022","rule":"impossible-sign","severity":"error","message":"Interest expense reports -7.8000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"FY2023","rule":"impossible-sign","severity":"error","message":"Interest expense reports -1.9100e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2024Q1","rule":"impossible-sign","severity":"error","message":"Interest expense reports -6.4000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2024Q2","rule":"impossible-sign","severity":"error","message":"Interest expense reports -6.6000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2024Q3","rule":"impossible-sign","severity":"error","message":"Interest expense reports -6.0000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2024Q4","rule":"impossible-sign","severity":"error","message":"Interest expense reports -6.0000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"FY2024","rule":"impossible-sign","severity":"error","message":"Interest expense reports -2.3800e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2025Q1","rule":"impossible-sign","severity":"error","message":"Interest expense reports -5.7000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2025Q2","rule":"impossible-sign","severity":"error","message":"Interest expense reports -5.8000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2025Q3","rule":"impossible-sign","severity":"error","message":"Interest expense reports -5.5000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2025Q4","rule":"impossible-sign","severity":"error","message":"Interest expense reports -5.4000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"FY2025","rule":"impossible-sign","severity":"error","message":"Interest expense reports -2.2400e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2026Q1","rule":"impossible-sign","severity":"error","message":"Interest expense reports -5.3000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2026Q2","rule":"impossible-sign","severity":"error","message":"Interest expense reports -5.5000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"FY2020","rule":"impossible-sign","severity":"error","message":"Interest expense reports -1.0400e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"FY2021","rule":"impossible-sign","severity":"error","message":"Interest expense reports -7.2000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2022Q1","rule":"impossible-sign","severity":"error","message":"Interest expense reports -1.6000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2022Q2","rule":"impossible-sign","severity":"error","message":"Interest expense reports -1.6000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2022Q3","rule":"impossible-sign","severity":"error","message":"Interest expense reports -1.9000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2022Q4","rule":"impossible-sign","severity":"error","message":"Interest expense reports -2.7000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2023Q1","rule":"impossible-sign","severity":"error","message":"Interest expense reports -3.6000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2023Q2","rule":"impossible-sign","severity":"error","message":"Interest expense reports -5.2000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2023Q3","rule":"impossible-sign","severity":"error","message":"Interest expense reports -6.2000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2023Q4","rule":"impossible-sign","severity":"error","message":"Interest expense reports -6.4000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"2011Q1","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 86 of 87 period(s), by up to 62.0% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}