{"schemaVersion":2,"ticker":"LNTH","company":{"ticker":"LNTH","name":"Lantheus Holdings, Inc.","exchange":"Nasdaq","cik":1521036,"sic":"2835","sicDescription":"In Vitro & In Vivo Diagnostic Substances","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:43.875Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[283672000,301600000,293461000,301853000,331378000,343374000,347337000,339410000,425208000,935061000,1296429000,1533910000,1541609000],"costOfRevenue":[206311000,176081000,157939000,164073000,169243000,168489000,172526000,200649000,237513000,353358000,586886000,545619000,599657000],"grossProfit":[77361000,125519000,135522000,137780000,162135000,174885000,174811000,138761000,187695000,581703000,709543000,988291000,941952000],"operatingExpenses":[96252000,86102000,92992000,92677000,110282000,110397000,123150000,142959000,291283000,578708000,391301000,592927000,690320000],"pretaxIncome":[-60541000,-2366000,-11778000,28294000,39639000,49548000,28627000,-11479000,-75038000,26719000,410943000,430977000,313792000],"interestExpense":[42915000,42288000,38715000,26618000,18410000,17405000,13617000,9479000,7752000,7185000,20019000,19669000,19749000],"netIncome":[-61555000,-3561000,-14746000,26762000,123385000,40518000,31667000,-13473000,-71279000,28067000,326661000,312442000,233559000],"dilutedEps":[-3.42,-0.2,-0.6,0.82,3.17,1.03,0.79,-0.25,-1.06,0.4,4.65,4.36,3.41],"cash":[18578000,19739000,28596000,51178000,76290000,113401000,92919000,79612000,98508000,415652000,713656000,912814000,359121000],"currentAssets":[null,81235000,90006000,110819000,147850000,195415000,172911000,184225000,235791000,677616000,1085819000,1326633000,899964000],"totalAssets":[null,243153000,242379000,255898000,383858000,439831000,405919000,869821000,863784000,1321258000,1651149000,1980340000,2227399000],"currentLiabilities":[null,48528000,35524000,43839000,46750000,52755000,66111000,80504000,90497000,247701000,187350000,240526000,333419000],"totalLiabilities":[null,482423000,427668000,362414000,360567000,368829000,291318000,355616000,399345000,874111000,835257000,892329000,1137602000],"totalDebt":[null,392863000,353508000,278110000,268143000,266459000,194070000,218400000,174763000,558066000,562493000,566253000,569416000],"capex":[5010000,8137000,13151000,7398000,17543000,20132000,22061000,0,0,260000000,45345000,null,null],"sharesOutstanding":[null,18075907,30364501,38466000,38466000,39251000,39251000,66875000,67739000,68851000,69863000,68450000,64586000],"totalCosts":[302563000,262183000,250931000,245265000,279525000,278886000,295676000,343608000,486033000,898866000,931787000,1076931000,1230777000],"equity":[-235517000,-239270000,-185289000,-106516000,23291000,71002000,114601000,514205000,464439000,447147000,815892000,1088011000,1089797000],"operatingCashFlow":[-15572000,11590000,21762000,49642000,54777000,61193000,80384000,16396000,53916000,281781000,305260000,544750000,390141000],"operatingIncome":[-18891000,39417000,42530000,56588000,51853000,64488000,51661000,-4198000,-60825000,36195000,364642000,456979000,310832000],"depreciationAndAmortization":[25783000,19024000,19651000,18263000,19231000,13929000,13379000,24689000,42288000,47929000,60043000,64624000,70098000],"dilutedShares":[null,null,24440000,32656000,38892000,39501000,40113000,54134000,67486000,70671000,70239000,71651000,68443000],"freeCashFlow":[-20582000,3453000,8611000,42244000,37234000,41061000,58323000,16396000,53916000,21781000,259915000,null,null],"capexOutflow":[-5010000,-8137000,-13151000,-7398000,-17543000,-20132000,-22061000,0,0,-260000000,-45345000,null,null],"grossMargin":[27.271285146225217,41.61770557029178,46.18058276909027,45.64473435745214,48.92750876642384,50.93134599591116,50.32893126847989,40.88300285790047,44.1419258339448,62.21016596778178,54.73057143892955,64.42952976380623,61.10187472958448],"operatingMargin":[-6.659451761188979,13.069297082228118,14.492556080705784,18.74687347814996,15.647689345701888,18.78068811267015,14.873451431894674,-1.236852184673404,-14.30476378619405,3.8708704565798384,28.126646349318012,29.791773963270334,20.162829874501252],"netMargin":[-21.699357003863618,-1.1807029177718833,-5.024858499085058,8.865904927232792,37.23391414034728,11.799961557951388,9.11708225728903,-3.969535370201231,-16.763325243175107,3.001622354049629,25.196983405955898,20.36899166183153,15.150339677570642],"currentRatio":[null,1.6739820309924167,2.533667379799572,2.527863318050138,3.162566844919786,3.7041986541560044,2.615464899941008,2.2883956076716685,2.605511784921047,2.7356207685879346,5.7956712036295706,5.515549254550444,2.699198306035349],"netDebt":[null,373124000,324912000,226932000,191853000,153058000,101151000,138788000,76255000,142414000,-151163000,-346561000,210295000],"ebit":[-17626000,39922000,26937000,54912000,58049000,66953000,42244000,-2000000,-67286000,33904000,430962000,450646000,333541000],"fcfMargin":[-7.25556276262726,1.1448938992042441,2.9342910983060784,13.994891553173233,11.236111027286059,11.958098167013228,16.79147341054941,4.830735688400459,12.679911948975562,2.3293667471961723,20.04853331728926,null,null],"ebitda":[8157000,58946000,46588000,73175000,77280000,80882000,55623000,22689000,-24998000,81833000,491005000,515270000,403639000],"debtToCapital":[null,255.78183901610097,210.1474863124855,162.07443150692916,92.00813906407626,78.9599390744412,62.872767444949474,29.811426348441522,27.3408093216229,55.517188894294044,40.808119647268356,34.22990526300518,34.318438922549426],"returnOnAssets":[null,-1.464509999876621,-6.074161950190718,10.741816298966238,38.572518272591424,9.83817921569913,7.488501330180314,-2.1121858685939143,-8.223211169787813,2.569012403422909,21.979560672545855,17.207376918944266,11.101401489018212],"returnOnEquity":[30.128089040727126,1.5000410710487018,6.946502135156715,-18.342386182553415,-296.5094623009913,85.94063186026534,34.123370850686676,-4.285264453583458,-14.566890513812991,6.157839194546647,51.72619372798465,32.82120990407599,21.448998258799673],"revenueGrowth":[null,6.319975182605253,-2.6986074270556992,2.859664486933533,9.781251138799352,3.6200351260494035,1.154135141274537,-2.282221588831601,25.278571639020655,119.90672800135465,38.64646263719693,18.3180876083457,0.5019199301132371]}},"quarterly":{"keys":["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":["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":[73336000,75613000,75682000,76969000,74823000,73314000,74123000,71201000,76474000,77966000,73063000,74350000,81359000,88837000,79941000,81241000,82630000,85573000,88900000,86271000,86510000,85705000,85776000,89346000,90704000,66010000,88544000,94152000,92509000,101064000,102073000,129562000,208880000,223723000,239292000,263166000,300784000,321700000,319946000,353999000,369975000,394091000,378734000,391110000,372764000,378045000,384014000,406786000,377333000,388180000],"costOfRevenue":[43275000,44554000,44044000,44208000,39054000,40647000,40418000,37820000,42773000,42215000,39382000,39703000,41597000,42890000,41414000,43342000,40321000,41727000,44015000,42426000,42426000,41132000,44187000,44781000,52702000,40162000,52284000,55501000,51479000,54976000,59404000,71654000,79810000,85694000,91859000,95995000,223708000,119053000,119995000,124130000,128129000,138317000,136608000,142565000,135064000,137034000,161648000,165911000,146411000,146325000],"grossProfit":[30061000,31059000,31638000,32761000,35769000,32667000,33705000,33381000,33701000,35751000,33681000,34647000,39762000,45947000,38527000,37899000,42309000,43846000,44885000,43845000,44084000,44573000,41589000,44565000,38002000,25848000,36260000,38651000,41030000,46088000,42669000,57908000,129070000,138029000,147433000,167171000,77076000,202647000,199951000,229869000,241846000,255774000,242126000,248545000,237700000,241011000,222366000,240875000,230922000,241855000],"operatingExpenses":[null,21079000,22417000,21034000,24391000,27311000,20297000,20993000,21856000,22989000,22946000,23586000,27835000,28050000,25705000,28692000,27172000,27920000,28403000,26902000,27915000,30536000,33572000,32527000,31277000,32293000,46310000,43879000,45371000,78969000,65397000,101646000,78445000,83125000,69990000,347148000,97520000,90908000,99290000,103683000,151365000,163245000,120283000,148634000,143633000,161045000,193351000,180191000,166296000,158340000],"pretaxIncome":[null,-762000,-923000,1796000,372000,-23248000,6125000,4973000,10713000,7597000,4240000,5744000,4923000,14164000,9288000,11264000,12007000,11964000,12835000,12742000,12764000,8110000,5357000,2396000,5529000,-6703000,-7462000,-2843000,14342000,-28536000,-19837000,-41007000,57901000,62045000,83016000,-176243000,-11104000,123688000,159956000,138403000,171268000,84374000,176118000,-783000,96529000,104517000,42381000,70365000,156405000,93825000],"interestExpense":[null,10567000,null,null,null,13876000,7100000,7116000,7024000,6983000,6792000,5819000,5420000,4285000,4442000,4263000,4050000,4298000,4446000,4611000,4592000,4543000,2356000,2126000,1946000,1914000,2808000,2811000,2718000,1937000,1569000,1528000,1509000,1469000,1626000,2581000,4991000,4933000,5054000,5041000,4859000,4862000,4903000,5045000,4804000,4917000,4950000,5078000,4864000,4915000],"netIncome":[-1285000,-1636000,-867000,227000,375000,-24423000,5386000,3916000,10323000,7350000,4220000,4869000,4138000,13595000,8526000,97126000,8211000,9745000,9269000,13293000,9949000,6412000,4856000,10450000,3337000,-7012000,-6386000,-3412000,9008000,-26657000,-13415000,-40215000,42962000,43058000,61232000,-119185000,-2807000,94131000,131957000,103380000,131066000,62073000,131093000,-11790000,72945000,78755000,27771000,54088000,118417000,75029000],"dilutedEps":[-0.07,-0.09,-0.05,0.01,0.02,-1.29,0.18,0.13,0.34,0.24,0.13,0.13,0.11,0.35,0.22,2.47,0.21,0.25,0.24,0.34,0.25,0.16,0.12,0.26,0.08,-0.16,-0.1,-0.053192855649472834,0.13,-0.39,-0.2,-0.5984763058020881,0.61,0.61,0.86,-1.679798520027732,-0.04,1.33,1.88,1.4705084673280875,1.87,0.88,1.79,-0.16743592568619078,1.02,1.12,0.41,0.8084825527318551,1.8,1.11],"cash":[null,16022000,27127000,19739000,30743000,22200000,21922000,28596000,38880000,54851000,53195000,51178000,40882000,57154000,68077000,76290000,73739000,86464000,104584000,113401000,112061000,56885000,78062000,92919000,95713000,90309000,87994000,79612000,68861000,91500000,91475000,98508000,105355000,171427000,257259000,415652000,470863000,414076000,614131000,713656000,718279000,757018000,866386000,912814000,938533000,695572000,382006000,359121000,498582000,593298000],"currentAssets":[null,null,null,81235000,null,78990000,83435000,90006000,100038000,113023000,110465000,110819000,106683000,125623000,136611000,147850000,159257000,167055000,190960000,195415000,195498000,139861000,154386000,172911000,180377000,181156000,184532000,184225000,168354000,186213000,201521000,235791000,324747000,404422000,501898000,677616000,773274000,752219000,948435000,1085819000,1148800000,1231146000,1295714000,1326633000,1423780000,1201816000,925091000,899964000,942288000,1027059000],"totalAssets":[null,null,null,243153000,null,233550000,236132000,242379000,249263000,259267000,254969000,255898000,249563000,267878000,281021000,383858000,392589000,401803000,424818000,439831000,443908000,390250000,402409000,405919000,404125000,879695000,879594000,869821000,843448000,857802000,847816000,863784000,933166000,1013824000,1095938000,1321258000,1349284000,1337720000,1521610000,1651149000,1831334000,1939831000,2049630000,1980340000,2055224000,2116077000,2276400000,2227399000,2346587000,2414662000],"currentLiabilities":[null,null,null,48528000,null,37545000,34318000,35524000,31479000,34092000,39117000,43839000,39130000,43064000,46087000,46750000,45396000,43249000,54577000,52755000,42768000,53357000,59586000,66111000,61959000,76336000,82000000,80504000,64590000,73826000,76903000,90497000,177657000,219016000,235984000,247701000,276388000,154043000,176602000,187350000,237198000,263285000,784079000,240526000,248002000,280132000,346838000,333419000,333166000,335677000],"totalLiabilities":[null,null,null,482423000,null,429132000,426277000,427668000,423482000,425635000,376125000,362414000,350723000,355058000,358937000,360567000,358925000,357270000,369310000,368829000,360695000,298003000,301243000,291318000,285727000,364112000,366015000,355616000,315329000,349662000,348472000,399345000,417316000,446492000,457888000,874111000,903768000,785075000,822851000,835257000,885794000,913146000,869922000,892329000,891030000,949294000,1157194000,1137602000,1134299000,1102884000],"totalDebt":[null,null,null,392863000,null,354577000,354017000,353508000,352999000,352488000,298232000,278110000,269085000,268679000,268273000,268143000,267722000,267301000,266880000,266459000,266147000,198842000,196539000,194070000,191631000,227153000,222807000,218400000,181725000,179621000,177097000,174763000,172247000,169729000,167429000,558066000,558958000,559619000,561279000,562493000,563200000,564056000,565326000,566253000,566845000,567643000,568808000,569416000,570407000,571051000],"capex":[null,null,1823000,2834000,3498000,2614000,2307000,4732000,1652000,736000,2588000,2422000,4899000,3402000,3288000,5954000,2135000,5626000,5005000,7366000,10550000,3434000,3336000,4741000,2698000,2255000,3736000,null,2520000,2656000,2420000,null,0,0,0,260000000,35345000,10000000,0,0,null,null,null,null,null,null,null,null,null,null],"sharesOutstanding":[null,null,null,18075907,null,30337521,30364501,30364501,30377104,30385437,35714792,38466000,37077587,37348000,37498000,38466000,37997000,38298000,38463000,39251000,38818000,39043000,39229000,39251000,39750000,66808000,66850000,66875000,67434000,67592000,67659000,67739000,68570000,68726000,68809000,68851000,69630000,69755000,69808000,69863000,70635000,70750000,70854000,68450000,71607000,71702000,71770000,64586000,65074000,65265000],"totalCosts":[null,65633000,66461000,65242000,63445000,67958000,60715000,58813000,58801000,63787000,60468000,62209000,69432000,70940000,67119000,72034000,67493000,69647000,72418000,69328000,70341000,71168000,77259000,76908000,83579000,71555000,93794000,94680000,76887000,127845000,116401000,164900000,149955000,160519000,153549000,434843000,310128000,197561000,207585000,216513000,263340000,291362000,244991000,277238000,270697000,290079000,340399000,329602000,296007000,287965000],"equity":[null,null,null,-239270000,null,-195582000,-190145000,-185289000,-174219000,-166368000,-121156000,-106516000,-101160000,-87180000,-77916000,23291000,33664000,44533000,55508000,71002000,83213000,92247000,101166000,114601000,118398000,515583000,513579000,514205000,528119000,508140000,499344000,464439000,515850000,567332000,638050000,447147000,445516000,552645000,698759000,815892000,945540000,1026685000,1179708000,1088011000,1164194000,1166783000,1119206000,1089797000,1212288000,1311778000],"operatingCashFlow":[null,null,20513000,-3875000,15157000,-11438000,5417000,12626000,3780000,17635000,15446000,12781000,5524000,20567000,15600000,13086000,-666000,20276000,24277000,17306000,10468000,21053000,26442000,22421000,9408000,-2156000,8575000,569000,9818000,25869000,4340000,13889000,10264000,72597000,93568000,105352000,108500000,-32266000,116739000,112287000,127238000,84720000,175062000,157730000,107563000,87106000,105294000,90178000,125127000,92203000],"operatingIncome":[null,9980000,9221000,11727000,11378000,5356000,13408000,12388000,17673000,14179000,12595000,12141000,11927000,17897000,12822000,9207000,15137000,15926000,16482000,16943000,16169000,14537000,8517000,12438000,7125000,-5545000,-5250000,-528000,15622000,-26781000,-14328000,-35338000,58925000,63204000,85743000,-171677000,-9344000,124139000,112361000,137486000,106635000,102729000,133743000,113872000,102067000,87966000,43615000,77184000,81326000,100215000],"depreciationAndAmortization":[null,null,4934000,3443000,8120000,4453000,4075000,2256000,4113000,4310000,4241000,5599000,6160000,5111000,3748000,4212000,3596000,3493000,3455000,3385000,3323000,3254000,3263000,3539000,3732000,4032000,8531000,8394000,8123000,9626000,12339000,12200000,11786000,12107000,12155000,11881000,14615000,15760000,14653000,15015000,15445000,14819000,17075000,17285000,13626000,13231000,20408000,22833000,22683000,22582000],"dilutedShares":[null,18080944,18080968,18080972,18404393,18898003,30761771,30430229,30372691,30543000,32402000,37477000,38601000,38900000,39121000,38655000,39493000,39398000,39402000,39603000,39787000,40239000,40286000,40083000,40102000,43135000,66820000,66962000,67714000,67505000,67623000,67717000,70051000,70796000,71075000,70677000,67749000,71014000,70046000,70152000,70095000,70601000,73065000,72611000,71461000,70312000,67663000,66658000,65772000,67518000],"freeCashFlow":[null,null,18690000,-6709000,11659000,-14052000,3110000,7894000,2128000,16899000,12858000,10359000,625000,17165000,12312000,7132000,-2801000,14650000,19272000,9940000,-82000,17619000,23106000,17680000,6710000,-4411000,4839000,null,7298000,23213000,1920000,null,10264000,72597000,93568000,-154648000,73155000,-42266000,116739000,112287000,null,null,null,null,null,null,null,null,null,null],"capexOutflow":[null,null,-1823000,-2834000,-3498000,-2614000,-2307000,-4732000,-1652000,-736000,-2588000,-2422000,-4899000,-3402000,-3288000,-5954000,-2135000,-5626000,-5005000,-7366000,-10550000,-3434000,-3336000,-4741000,-2698000,-2255000,-3736000,null,-2520000,-2656000,-2420000,null,0,0,0,-260000000,-35345000,-10000000,0,0,null,null,null,null,null,null,null,null,null,null],"grossMargin":[40.990782153376244,41.076269953579406,41.80386353426178,42.563889358053245,47.80481937372198,44.55765610933792,45.47171593162716,46.88276850044241,44.068572325234726,45.854603288612985,46.098572464859096,46.59986550100874,48.872282107695526,51.72056688091673,48.19429329130234,46.65009047155992,51.20295292266731,51.23812417468127,50.48931383577053,50.82240845707132,50.95827072014796,52.007467475643196,48.48559037493005,49.879121617084145,41.896718998059626,39.15770337827602,40.951391398626676,41.051703628175716,44.35244138408155,45.60278635320193,41.80243551183956,44.69520384063229,61.79145921103025,61.69638347420694,61.61217257576518,63.52302349087648,25.62503324644928,62.99253963319863,62.49523357066506,64.93492919471524,65.36820055409149,64.90226876533592,63.93035745404426,63.548618035846694,63.76688736036742,63.751934293536486,57.90570135463812,59.21418141233966,61.198463956240246,62.30485857076614],"operatingMargin":[null,13.198788568103367,12.183874633334215,15.236004105548986,15.206554134423907,7.305562375535368,18.088852313047234,17.39863204168481,23.10981510055705,18.186132416694456,17.238547554849923,16.329522528581037,14.659718039798916,20.14588516046242,16.039329005141294,11.332947649585801,18.31901246520634,18.61101048227829,18.539932508436447,19.639276234192256,18.690324817940123,16.961670847675165,9.92935086737549,13.921160432475993,7.855221379431998,-8.400242387517043,-5.92925551138417,-0.5607953097119551,16.88700558864543,-26.499050106862974,-14.037012726186159,-27.274972599990736,28.209977020298737,28.25100682540463,35.831954265082,-65.23525075427676,-3.1065482206500348,38.58843643145788,35.11873878717034,38.83796281910401,28.82221771741334,26.067329626913583,35.313174946004324,29.115082713303163,27.381131225118306,23.268658493036543,11.357658835354961,18.974104320207676,21.552845894740187,25.816631459632127],"netMargin":[-1.7522090105814334,-2.1636491079576263,-1.1455828334346343,0.2949239304135431,0.501182791387675,-33.312873393894755,7.2663006084481205,5.499922753893906,13.498705442372572,9.427186209373318,5.775837291104937,6.548755884330867,5.086099878317088,15.303308306223759,10.665365707209066,119.55293509434892,9.93706886118843,11.387937784114149,10.426321709786276,15.408422297179817,11.50040457750549,7.481477160025669,5.66125722812908,11.696102791395251,3.6789998236020462,-10.622632934403878,-7.212233465847488,-3.62392726654771,9.737430952664065,-26.376355576664288,-13.14255483820403,-31.039193590713328,20.567790118728457,19.246121319667626,25.58882035337579,-45.28890510172287,-0.9332278312676205,29.26049114081442,41.243522344395615,29.203472326193015,35.425636867355905,15.750930622622693,34.613475420743846,-3.014497200276137,19.56868152503997,20.83217606369612,7.231767591806548,13.296426130692796,31.382624896311746,19.32840434849812],"currentRatio":[null,null,null,1.6739820309924167,null,2.1038753495805036,2.4312314237426422,2.533667379799572,3.177928142571238,3.3152352458054675,2.8239640054196387,2.527863318050138,2.7263736263736265,2.9171233512911017,2.96419814698288,3.162566844919786,3.5081725262137633,3.8626326620268676,3.498909797167305,3.7041986541560044,4.571127946127946,2.6212305789305996,2.5909777464505086,2.615464899941008,2.9112316209106024,2.3731398029763153,2.250390243902439,2.2883956076716685,2.6065025545750116,2.5223227589196218,2.620456939261147,2.605511784921047,1.8279437342744727,1.8465408919896262,2.12683063258526,2.7356207685879346,2.7977842742810832,4.8831754769772076,5.370465793139376,5.7956712036295706,4.8432111569237515,4.676096245513417,1.6525299108890814,5.515549254550444,5.7410020886928335,4.290177487755773,2.6672135117835993,2.699198306035349,2.8282837984668303,3.0596644989081767],"netDebt":[null,null,null,373124000,null,332377000,332095000,324912000,314119000,297637000,245037000,226932000,228203000,211525000,200196000,191853000,193983000,180837000,162296000,153058000,154086000,141957000,118477000,101151000,95918000,136844000,134813000,138788000,112864000,88121000,85622000,76255000,66892000,-1698000,-89830000,142414000,88095000,145543000,-52852000,-151163000,-155079000,-192962000,-301060000,-346561000,-371688000,-127929000,186802000,210295000,71825000,-22247000],"ebit":[null,9805000,null,null,null,-9372000,13225000,12089000,17737000,14580000,11032000,11563000,10343000,18449000,13730000,15527000,16057000,16262000,17281000,17353000,17356000,12653000,7713000,4522000,7475000,-4789000,-4654000,-32000,17060000,-26599000,-18268000,-39479000,59410000,63514000,84642000,-173662000,-6113000,128621000,165010000,143444000,176127000,89236000,181021000,4262000,101333000,109434000,47331000,75443000,161269000,98740000],"fcfMargin":[null,null,24.69543616712032,-8.716496251737713,15.582107106103738,-19.166871266061055,4.195728721179661,11.086922936475611,2.7826450819886497,21.674832619346894,17.59851087417708,13.932750504371217,0.7682001991174916,19.321904161554308,15.40135850189515,8.778818576826971,-3.389809996369357,17.119885945333223,21.678290213723283,11.521832365453049,-0.09478672985781991,20.557727087101103,26.937604924454394,19.788238981040003,7.397689186805432,-6.682320860475685,5.465079508492952,null,7.888962155033565,22.968613947597564,1.8810067304772076,null,4.9138261202604365,32.44950228630941,39.10201761864166,-58.764430055554286,24.32143997021118,-13.138327634442026,36.48709469723016,31.71958112876025,null,null,null,null,null,null,null,null,null,null],"ebitda":[null,null,null,null,null,-4919000,17300000,14345000,21850000,18890000,15273000,17162000,16503000,23560000,17478000,19739000,19653000,19755000,20736000,20738000,20679000,15907000,10976000,8061000,11207000,-757000,3877000,8362000,25183000,-16973000,-5929000,-27279000,71196000,75621000,96797000,-161781000,8502000,144381000,179663000,158459000,191572000,104055000,198096000,21547000,114959000,122665000,67739000,98276000,183952000,121322000],"debtToCapital":[null,null,null,255.78183901610097,null,223.01141545331612,216.03263522749467,210.1474863124855,197.44881977849872,189.38749194068342,168.42033928934467,162.07443150692916,160.24117909781154,148.03332249764463,140.93151289419353,92.00813906407626,88.83027081549906,85.71900434205378,82.78223755226621,78.9599390744412,76.18130295397299,68.30969222471478,66.01803799062832,62.872767444949474,61.81066932448255,30.583275888067902,30.25682182985554,29.811426348441522,25.600695364051816,26.116776031208516,26.180701642863163,27.3408093216229,25.03237188942838,23.027809095855023,20.78626506712155,55.517188894294044,55.646836055487746,50.31350470751548,44.54460897211037,40.808119647268356,37.32916208226732,35.458695035835504,32.39627422732165,34.22990526300518,32.7459404438606,32.728003385558104,33.69687692163691,34.318438922549426,31.996892345577905,30.32941387667175],"returnOnAssets":[null,null,null,-1.464509999876621,null,-10.570755726825091,-7.80707400945234,-6.074161950190718,-1.9248745301147785,10.947268458677359,10.510668884811881,10.741816298966238,8.25017140245296,10.17632719650191,11.61514207354615,38.572518272591424,39.69714335546724,36.91548662721505,35.23494734634952,9.83817921569913,10.103084649436877,9.828382696612474,8.343538109853764,7.488501330180314,5.90896816515395,1.8317328703211555,0.06068628544550988,-2.1121858685939143,-1.2507484531967268,-3.159372361506236,-3.991640664347202,-8.223211169787813,-4.2018131119083835,3.4611615782212897,11.013430711911075,2.569012403422909,-1.551140222129729,2.8382203352350626,7.953703236769679,21.979560672545855,28.958774678380113,26.146107261183733,23.9475364299235,17.207376918944266,13.087209813927903,13.36337017506314,7.75218849615005,11.101401489018212,12.678009119428344,12.152763599933698],"returnOnEquity":[null,null,null,1.5000410710487018,null,12.62283850252068,9.695232585658314,6.946502135156715,2.754005016674416,-14.905373670396463,-16.581379436622434,-18.342386182553415,-14.944494678243439,-21.15733510025715,-31.273107217489148,-296.5094623009913,-377.6757141163921,-579.6796961099257,-1109.8803998571939,85.94063186026534,72.30849525569616,56.91329141687381,44.05325708158341,34.123370850686676,24.8547946292613,3.827056907358965,0.1265565397034543,-4.285264453583458,-2.4135482903001777,-5.362192702518161,-6.8072301645830935,-14.566890513812991,-7.150595467873089,6.023401817992472,18.821446218284958,6.157839194546647,-3.6826765248614994,5.9592295198919265,15.573802989058272,51.72619372798465,66.21358162431994,54.2604775442751,45.52776279806885,32.82120990407599,24.109295295046675,24.710002607742627,14.587844521369655,21.448998258799673,23.482694167260682,22.214906149172847],"revenueGrowth":[null,null,null,null,2.027653539871288,-3.040482456720406,-2.059934991147172,-7.493926126102712,2.20654076954947,6.34530921788472,-1.430055448376344,4.42269069254646,6.38779192928316,13.943257317292158,9.413793575407524,9.268325487558847,1.5622119249253386,-3.6741447820164974,11.207015173690603,6.191455053482842,4.695631126709432,0.1542542624425991,-3.514060742407199,3.564349549674861,4.847994451508497,-22.979989498862373,3.2270098862152485,5.379088039755553,1.9899894161227838,53.10407514013029,15.279409107336473,37.609397569886994,125.79424704623334,121.36764822290824,134.4322200777875,103.11974189963107,43.998468019915734,43.79388797754367,33.705263861725435,34.515476923310764,23.003550720783018,22.50264221324214,18.374350671675856,10.483362947352948,0.7538347185620742,-4.071648426378682,1.394118299386915,4.008079568407874,1.225708491163302,2.680897776719693]}},"filings":[{"accn":"0001628280-23-036214","filed":"2023-11-02","form":"10-Q"},{"accn":"0001628280-25-007970","filed":"2025-02-26","form":"10-K"},{"accn":"0001628280-24-019798","filed":"2024-05-02","form":"10-Q"},{"accn":"0001628280-24-033630","filed":"2024-07-31","form":"10-Q"},{"accn":"0001628280-24-045459","filed":"2024-11-06","form":"10-Q"},{"accn":"0001193125-26-073498","filed":"2026-02-26","form":"10-K"},{"accn":"0001628280-25-022872","filed":"2025-05-07","form":"10-Q"},{"accn":"0000950170-25-103544","filed":"2025-08-06","form":"10-Q"},{"accn":"0001193125-25-268113","filed":"2025-11-06","form":"10-Q"},{"accn":"0001193125-26-210373","filed":"2026-05-07","form":"10-Q"},{"accn":"0001193125-26-336795","filed":"2026-08-06","form":"10-Q"},{"accn":"0001628280-24-006158","filed":"2024-02-22","form":"10-K"},{"accn":"0001628280-22-027986","filed":"2022-11-03","form":"10-Q"},{"accn":"0001628280-23-015464","filed":"2023-05-04","form":"10-Q"},{"accn":"0001628280-23-027015","filed":"2023-08-03","form":"10-Q"},{"accn":"0001193125-16-490104","filed":"2016-03-02","form":"10-K"},{"accn":"0001193125-15-276851","filed":"2015-08-05","form":"10-Q"},{"accn":"0001193125-15-366322","filed":"2015-11-04","form":"10-Q"},{"accn":"0001193125-17-053986","filed":"2017-02-23","form":"10-K"},{"accn":"0001193125-16-575234","filed":"2016-05-03","form":"10-Q"},{"accn":"0001193125-16-672020","filed":"2016-08-04","form":"10-Q"},{"accn":"0001193125-16-755496","filed":"2016-11-01","form":"10-Q"},{"accn":"0001628280-19-001574","filed":"2019-02-20","form":"10-K"},{"accn":"0001628280-20-002197","filed":"2020-02-25","form":"10-K"},{"accn":"0001628280-21-003336","filed":"2021-02-25","form":"10-K"},{"accn":"0001628280-20-005914","filed":"2020-04-30","form":"10-Q"},{"accn":"0001628280-20-011352","filed":"2020-07-31","form":"10-Q"},{"accn":"0001628280-20-015734","filed":"2020-11-05","form":"10-Q"},{"accn":"0001628280-22-003657","filed":"2022-02-24","form":"10-K"},{"accn":"0001628280-21-008749","filed":"2021-05-04","form":"10-Q"},{"accn":"0001628280-21-014626","filed":"2021-07-28","form":"10-Q"},{"accn":"0001628280-21-021616","filed":"2021-11-04","form":"10-Q"},{"accn":"0001628280-23-004698","filed":"2023-02-23","form":"10-K"},{"accn":"0001628280-22-011291","filed":"2022-04-29","form":"10-Q"},{"accn":"0001628280-22-020872","filed":"2022-08-04","form":"10-Q"},{"accn":"0001628280-18-002261","filed":"2018-02-26","form":"10-K"},{"accn":"0001193125-17-154209","filed":"2017-05-02","form":"10-Q"},{"accn":"0001193125-17-244385","filed":"2017-08-01","form":"10-Q"},{"accn":"0001628280-17-010720","filed":"2017-11-02","form":"10-Q"},{"accn":"0001628280-18-005734","filed":"2018-05-02","form":"10-Q"},{"accn":"0001628280-18-010222","filed":"2018-08-01","form":"10-Q"},{"accn":"0001628280-18-013111","filed":"2018-10-30","form":"10-Q"},{"accn":"0001521036-19-000007","filed":"2019-04-30","form":"10-Q"},{"accn":"0001628280-19-009041","filed":"2019-07-25","form":"10-Q"},{"accn":"0001628280-19-012915","filed":"2019-10-31","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":239292000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":239292000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":935061000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":671895000},"#3":{"kind":"computed","op":"sum","terms":[{"ref":"#1"},{"ref":"#2","weight":-1}],"rule":"quarter-from-ytd","value":263166000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":263166000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":935061000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":300784000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":300784000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":321700000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":321700000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":319946000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":319946000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1296429000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":942430000},"#9":{"kind":"computed","op":"sum","terms":[{"ref":"#7"},{"ref":"#8","weight":-1}],"rule":"quarter-from-ytd","value":353999000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":353999000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":1296429000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":369975000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":369975000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":394091000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":394091000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":378734000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":378734000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1533910000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1142800000},"#15":{"kind":"computed","op":"sum","terms":[{"ref":"#13"},{"ref":"#14","weight":-1}],"rule":"quarter-from-ytd","value":391110000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":391110000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":1533910000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":372764000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":372764000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":378045000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":378045000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":384014000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":384014000},"#19":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":237513000},"#20":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":165859000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#19"},{"ref":"#20","weight":-1}],"rule":"quarter-from-ytd","value":71654000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":237513000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":79810000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":85694000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":91859000},"#21":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":353358000},"#22":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":257363000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#21"},{"ref":"#22","weight":-1}],"rule":"quarter-from-ytd","value":95995000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":353358000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":223708000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":119053000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":119995000},"#23":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":586886000},"#24":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":462756000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#23"},{"ref":"#24","weight":-1}],"rule":"quarter-from-ytd","value":124130000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":586886000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":128129000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":138317000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":136608000},"#25":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":545619000},"#26":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":403054000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#26","weight":-1}],"rule":"quarter-from-ytd","value":142565000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":545619000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":135064000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":137034000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":161648000},"#27":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":599657000},"#28":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":433746000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#28","weight":-1}],"rule":"quarter-from-ytd","value":165911000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":599657000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":146411000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":146325000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsSold","filing":15,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":206311000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":16,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":44554000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":17,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":44044000},"#29":{"kind":"filed","concept":"CostOfGoodsSold","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":176081000},"#30":{"kind":"filed","concept":"CostOfGoodsSold","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":131873000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#29"},{"ref":"#30","weight":-1}],"rule":"quarter-from-ytd","value":44208000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":176081000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":39054000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":20,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":40647000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":21,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":40418000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":45947000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":38527000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":37899000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":162135000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":42309000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":43846000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":44885000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":43845000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":174885000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":44084000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":44573000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":41589000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":44565000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":174811000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":38002000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":25848000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":36260000},"#31":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":138761000},"#32":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":100110000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#31"},{"ref":"#32","weight":-1}],"rule":"quarter-from-ytd","value":38651000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":138761000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":41030000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":46088000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":42669000},"#33":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":187695000},"#34":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":129787000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#33"},{"ref":"#34","weight":-1}],"rule":"quarter-from-ytd","value":57908000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":187695000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":129070000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":138029000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":147433000},"#35":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":581703000},"#36":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":414532000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#35"},{"ref":"#36","weight":-1}],"rule":"quarter-from-ytd","value":167171000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":581703000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":77076000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":202647000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":199951000},"#37":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":709543000},"#38":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":479674000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#38","weight":-1}],"rule":"quarter-from-ytd","value":229869000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":709543000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":241846000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":255774000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":242126000},"#39":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":988291000},"#40":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":739746000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":248545000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":988291000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":237700000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":241011000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":222366000},"#41":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":941952000},"#42":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":701077000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#42","weight":-1}],"rule":"quarter-from-ytd","value":240875000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":941952000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":230922000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":241855000},"operatingExpenses@FY2013":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":96252000},"operatingExpenses@2014Q2":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":21079000},"operatingExpenses@2014Q3":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":22417000},"#43":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":86102000},"#44":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":65068000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":21034000},"operatingExpenses@FY2014":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":86102000},"operatingExpenses@2015Q1":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":24391000},"operatingExpenses@2015Q2":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":27311000},"operatingExpenses@2015Q3":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":20297000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":93825000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":7185000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":4933000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":5054000},"#45":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":20019000},"#46":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":14978000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":5041000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":20019000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":4859000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":4862000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":4903000},"#47":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":19669000},"#48":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":14624000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":5045000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":19669000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":4804000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":4917000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":4950000},"#49":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":19749000},"#50":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":14671000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":5078000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":19749000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4864000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":4915000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":42915000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":10567000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":42288000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":13876000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":7100000},"#51":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":38715000},"#52":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":31599000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":7116000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":38715000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":7024000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":6983000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":6792000},"#53":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":26618000},"#54":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":20799000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":5819000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":26618000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":5420000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":4285000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":4442000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":9479000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2718000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1937000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1569000},"#55":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":7752000},"#56":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":6224000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":1528000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":7752000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1509000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1469000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1626000},"#57":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":7185000},"#58":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4604000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":2581000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":4991000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-1285000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-1636000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-867000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":227000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":375000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-24423000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":5386000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":3916000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":10323000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":7350000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":4220000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":4869000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":4138000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":13595000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":8526000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":97126000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":123385000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":8211000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":9745000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":9269000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":13293000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":40518000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":9949000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":6412000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":4856000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":10450000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":31667000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":3337000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-7012000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-6386000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":326661000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":131066000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":62073000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":131093000},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.24},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.13},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.13},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":0.82},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.11},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.35},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.22},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":2.47},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":3.17},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.21},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.25},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.24},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0.34},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":1.03},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.25},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.16},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.12},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":0.26},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":0.79},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.08},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":-0.16},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":-0.1},"#59":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-0.25},"#60":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":54134000},"#61":{"kind":"computed","op":"product","terms":[{"ref":"#59"},{"ref":"#60"}],"value":-13533500},"#62":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":-0.2},"#63":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":49858000},"#64":{"kind":"computed","op":"product","terms":[{"ref":"#62"},{"ref":"#63"}],"value":-9971600},"#65":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#64","weight":-1}],"value":-3561900},"#66":{"kind":"computed","op":"sum","terms":[{"ref":"#60","weight":4},{"ref":"#63","weight":-3}],"rule":"unaverage-quarter","value":66962000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#65"},{"ref":"#66"}],"rule":"per-share-quarter","value":-0.053192855649472834},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-0.25},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0.13},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":-0.39},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":-0.2},"#67":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-1.06},"#68":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":67486000},"#69":{"kind":"computed","op":"product","terms":[{"ref":"#67"},{"ref":"#68"}],"value":-71535160},"#70":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":-0.46},"#71":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":67409000},"#72":{"kind":"computed","op":"product","terms":[{"ref":"#70"},{"ref":"#71"}],"value":-31008140},"#73":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#72","weight":-1}],"value":-40527020},"#74":{"kind":"computed","op":"sum","terms":[{"ref":"#68","weight":4},{"ref":"#71","weight":-3}],"rule":"unaverage-quarter","value":67717000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#73"},{"ref":"#74"}],"rule":"per-share-quarter","value":-0.5984763058020881},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-1.06},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":0.61},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":0.61},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":0.86},"#75":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":0.4},"#76":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":70671000},"#77":{"kind":"computed","op":"product","terms":[{"ref":"#75"},{"ref":"#76"}],"value":28268400},"#78":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":2.08},"#79":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":70669000},"#80":{"kind":"computed","op":"product","terms":[{"ref":"#78"},{"ref":"#79"}],"value":146991520},"#81":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#80","weight":-1}],"value":-118723120},"#82":{"kind":"computed","op":"sum","terms":[{"ref":"#76","weight":4},{"ref":"#79","weight":-3}],"rule":"unaverage-quarter","value":70677000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#81"},{"ref":"#82"}],"rule":"per-share-quarter","value":-1.679798520027732},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":0.4},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":-0.04},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":1.33},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":1.88},"#83":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":4.65},"#84":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":70239000},"#85":{"kind":"computed","op":"product","terms":[{"ref":"#83"},{"ref":"#84"}],"value":326611350},"#86":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":3.18},"#87":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":70268000},"#88":{"kind":"computed","op":"product","terms":[{"ref":"#86"},{"ref":"#87"}],"value":223452240},"#89":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#88","weight":-1}],"value":103159110},"#90":{"kind":"computed","op":"sum","terms":[{"ref":"#84","weight":4},{"ref":"#87","weight":-3}],"rule":"unaverage-quarter","value":70152000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#89"},{"ref":"#90"}],"rule":"per-share-quarter","value":1.4705084673280875},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":4.65},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":1.87},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.88},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":1.79},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2014-12-31","value":19739000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2015-03-31","value":30743000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2015-06-30","value":22200000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2015-09-30","value":21922000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2015-12-31","value":28596000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2015-12-31","value":28596000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2016-03-31","value":38880000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2016-06-30","value":54851000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2016-09-30","value":53195000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2016-12-31","value":51178000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2016-12-31","value":51178000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2017-03-31","value":40882000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2017-06-30","value":57154000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2017-09-30","value":68077000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2017-12-31","value":76290000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2017-12-31","value":76290000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2018-03-31","value":73739000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2018-06-30","value":86464000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2018-09-30","value":104584000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2018-12-31","value":113401000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2018-12-31","value":113401000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2019-03-31","value":112061000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2019-06-30","value":56885000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2019-09-30","value":78062000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2019-12-31","value":92919000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2019-12-31","value":92919000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2020-03-31","value":95713000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2020-06-30","value":90309000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2020-09-30","value":87994000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2020-12-31","value":79612000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2020-12-31","value":79612000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2021-03-31","value":68861000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2021-06-30","value":91500000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2021-09-30","value":91475000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2021-12-31","value":98508000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2021-12-31","value":98508000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2022-03-31","value":105355000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2022-06-30","value":171427000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2022-09-30","value":257259000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2022-12-31","value":415652000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2022-12-31","value":415652000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2023-03-31","value":470863000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2023-06-30","value":414076000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2023-09-30","value":614131000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2023-12-31","value":713656000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2023-12-31","value":713656000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2024-03-31","value":718279000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2024-06-30","value":757018000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2024-09-30","value":866386000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2024-12-31","value":912814000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2024-12-31","value":912814000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2025-03-31","value":938533000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2025-06-30","value":695572000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2025-09-30","value":382006000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2025-12-31","value":359121000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2025-12-31","value":359121000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2026-03-31","value":498582000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2026-06-30","value":593298000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2014-12-31","value":81235000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2014-12-31","value":81235000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2015-06-30","value":78990000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2015-09-30","value":83435000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2015-12-31","value":90006000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2015-12-31","value":90006000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2016-03-31","value":100038000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2016-06-30","value":113023000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2016-09-30","value":110465000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2016-12-31","value":110819000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2016-12-31","value":110819000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2017-03-31","value":106683000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2017-06-30","value":125623000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2017-09-30","value":136611000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2017-12-31","value":147850000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2017-12-31","value":147850000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2018-03-31","value":159257000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2018-06-30","value":167055000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2018-09-30","value":190960000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2018-12-31","value":195415000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2018-12-31","value":195415000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2019-03-31","value":195498000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2019-06-30","value":139861000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2019-09-30","value":154386000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2019-12-31","value":172911000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2019-12-31","value":172911000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2020-03-31","value":180377000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2020-06-30","value":181156000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2020-09-30","value":184532000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2020-12-31","value":184225000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2020-12-31","value":184225000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2021-03-31","value":168354000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2021-06-30","value":186213000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2021-09-30","value":201521000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2021-12-31","value":235791000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2021-12-31","value":235791000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2022-03-31","value":324747000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2022-06-30","value":404422000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2022-09-30","value":501898000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":677616000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":677616000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2023-03-31","value":773274000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2023-06-30","value":752219000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2023-09-30","value":948435000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2023-12-31","value":1085819000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2023-12-31","value":1085819000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2024-03-31","value":1148800000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2024-06-30","value":1231146000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2024-09-30","value":1295714000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2024-12-31","value":1326633000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2024-12-31","value":1326633000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2025-03-31","value":1423780000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2025-06-30","value":1201816000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2025-09-30","value":925091000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2025-12-31","value":899964000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2025-12-31","value":899964000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2026-03-31","value":942288000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2026-06-30","value":1027059000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2014-12-31","value":243153000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2014-12-31","value":243153000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2015-06-30","value":233550000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2015-09-30","value":236132000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2015-12-31","value":242379000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2015-12-31","value":242379000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2016-03-31","value":249263000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2016-06-30","value":259267000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2016-09-30","value":254969000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2016-12-31","value":255898000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2016-12-31","value":255898000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2017-03-31","value":249563000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2017-06-30","value":267878000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2017-09-30","value":281021000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2017-12-31","value":383858000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2017-12-31","value":383858000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2018-03-31","value":392589000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2018-06-30","value":401803000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2018-09-30","value":424818000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2018-12-31","value":439831000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2018-12-31","value":439831000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2019-03-31","value":443908000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2019-06-30","value":390250000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2019-09-30","value":402409000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2019-12-31","value":405919000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2019-12-31","value":405919000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2020-03-31","value":404125000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2020-06-30","value":879695000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2020-09-30","value":879594000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2020-12-31","value":869821000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2020-12-31","value":869821000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2021-03-31","value":843448000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2021-06-30","value":857802000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2021-09-30","value":847816000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2021-12-31","value":863784000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2021-12-31","value":863784000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2022-03-31","value":933166000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2022-06-30","value":1013824000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2022-09-30","value":1095938000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":1321258000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":1321258000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2023-03-31","value":1349284000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2023-06-30","value":1337720000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2023-09-30","value":1521610000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2023-12-31","value":1651149000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2023-12-31","value":1651149000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2024-03-31","value":1831334000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2024-06-30","value":1939831000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2024-09-30","value":2049630000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2024-12-31","value":1980340000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2024-12-31","value":1980340000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2025-03-31","value":2055224000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2025-06-30","value":2116077000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2025-09-30","value":2276400000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2025-12-31","value":2227399000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2025-12-31","value":2227399000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2026-03-31","value":2346587000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2026-06-30","value":2414662000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2014-12-31","value":48528000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2014-12-31","value":48528000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2015-06-30","value":37545000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2015-09-30","value":34318000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2015-12-31","value":35524000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2015-12-31","value":35524000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2016-03-31","value":31479000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2016-06-30","value":34092000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2016-09-30","value":39117000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2016-12-31","value":43839000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2016-12-31","value":43839000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2017-03-31","value":39130000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2017-06-30","value":43064000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2017-09-30","value":46087000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2017-12-31","value":46750000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2017-12-31","value":46750000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2018-03-31","value":45396000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2018-06-30","value":43249000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2018-09-30","value":54577000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2018-12-31","value":52755000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2018-12-31","value":52755000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2019-03-31","value":42768000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2019-06-30","value":53357000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2019-09-30","value":59586000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2019-12-31","value":66111000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2019-12-31","value":66111000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2020-03-31","value":61959000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2020-06-30","value":76336000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2020-09-30","value":82000000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2020-12-31","value":80504000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2020-12-31","value":80504000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2021-03-31","value":64590000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2021-06-30","value":73826000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2021-09-30","value":76903000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2021-12-31","value":90497000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2021-12-31","value":90497000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2022-03-31","value":177657000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2022-06-30","value":219016000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2022-09-30","value":235984000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":247701000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":247701000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2023-03-31","value":276388000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2023-06-30","value":154043000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2023-09-30","value":176602000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2023-12-31","value":187350000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2023-12-31","value":187350000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2024-03-31","value":237198000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2024-06-30","value":263285000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2024-09-30","value":784079000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2024-12-31","value":240526000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2024-12-31","value":240526000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2025-03-31","value":248002000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2025-06-30","value":280132000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2025-09-30","value":346838000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2025-12-31","value":333419000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2025-12-31","value":333419000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2026-03-31","value":333166000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2026-06-30","value":335677000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2014-12-31","value":482423000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2014-12-31","value":482423000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2015-06-30","value":429132000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2015-09-30","value":426277000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2015-12-31","value":427668000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2015-12-31","value":427668000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2016-03-31","value":423482000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2016-06-30","value":425635000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2016-09-30","value":376125000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2016-12-31","value":362414000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2016-12-31","value":362414000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2017-03-31","value":350723000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2017-06-30","value":355058000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2017-09-30","value":358937000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2017-12-31","value":360567000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2017-12-31","value":360567000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2018-03-31","value":358925000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2018-06-30","value":357270000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2018-09-30","value":369310000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2018-12-31","value":368829000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2018-12-31","value":368829000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2019-03-31","value":360695000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2019-06-30","value":298003000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2019-09-30","value":301243000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2019-12-31","value":291318000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2019-12-31","value":291318000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2020-03-31","value":285727000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2020-06-30","value":364112000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2020-09-30","value":366015000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2020-12-31","value":355616000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2020-12-31","value":355616000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2021-03-31","value":315329000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2021-06-30","value":349662000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2021-09-30","value":348472000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2021-12-31","value":399345000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2021-12-31","value":399345000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2022-03-31","value":417316000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2022-06-30","value":446492000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2022-09-30","value":457888000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-12-31","value":874111000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-12-31","value":874111000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2023-03-31","value":903768000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2023-06-30","value":785075000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2023-09-30","value":822851000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2023-12-31","value":835257000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2023-12-31","value":835257000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2024-03-31","value":885794000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2024-06-30","value":913146000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2024-09-30","value":869922000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2024-12-31","value":892329000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2024-12-31","value":892329000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2025-03-31","value":891030000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2025-06-30","value":949294000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2025-09-30","value":1157194000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2025-12-31","value":1137602000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2025-12-31","value":1137602000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2026-03-31","value":1134299000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2026-06-30","value":1102884000},"#91":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2014-12-31","value":392863000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"}],"rule":"component-sum","value":392863000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#91"}],"rule":"component-sum","value":392863000},"#92":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2015-06-30","value":350927000},"#93":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2015-06-30","value":3650000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93"}],"rule":"component-sum","value":354577000},"#94":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2015-09-30","value":350367000},"#95":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2015-09-30","value":3650000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#95"}],"rule":"component-sum","value":354017000},"#96":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2015-12-31","value":349858000},"#97":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2015-12-31","value":3650000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97"}],"rule":"component-sum","value":353508000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97"}],"rule":"component-sum","value":353508000},"#98":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2016-03-31","value":349349000},"#99":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2016-03-31","value":3650000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99"}],"rule":"component-sum","value":352999000},"#100":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2016-06-30","value":348838000},"#101":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2016-06-30","value":3650000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101"}],"rule":"component-sum","value":352488000},"#102":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2016-09-30","value":294582000},"#103":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2016-09-30","value":3650000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103"}],"rule":"component-sum","value":298232000},"#104":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2016-12-31","value":274460000},"#105":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2016-12-31","value":3650000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105"}],"rule":"component-sum","value":278110000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105"}],"rule":"component-sum","value":278110000},"#106":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2017-03-31","value":266335000},"#107":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2017-03-31","value":2750000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107"}],"rule":"component-sum","value":269085000},"#108":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":301853000},"#109":{"kind":"filed","concept":"Revenues","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":227503000},"revenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":74350000},"revenue@FY2016":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":301853000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":73336000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":164073000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":169243000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":168489000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":42890000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":41414000},"#110":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":169243000},"#111":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":125901000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111","weight":-1}],"rule":"quarter-from-ytd","value":43342000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":40321000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":41727000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":44015000},"#112":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":168489000},"#113":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":126063000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113","weight":-1}],"rule":"quarter-from-ytd","value":42426000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":42426000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":41132000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":44187000},"#114":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":172526000},"#115":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":127745000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":44781000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":172526000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":52702000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":40162000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":52284000},"#116":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2017-06-30","value":265929000},"#117":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2017-06-30","value":2750000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117"}],"rule":"component-sum","value":268679000},"#118":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2017-09-30","value":265523000},"#119":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2017-09-30","value":2750000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119"}],"rule":"component-sum","value":268273000},"#120":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2017-12-31","value":265393000},"#121":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2017-12-31","value":2750000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121"}],"rule":"component-sum","value":268143000},"#122":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":200649000},"#123":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":145148000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":55501000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":200649000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":51479000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":54976000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":59404000},"#124":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":88837000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#124"}],"rule":"component-sum","value":88837000},"#125":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":79941000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#125"}],"rule":"component-sum","value":79941000},"#126":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":81241000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#126"}],"rule":"component-sum","value":81241000},"#127":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":331378000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#127"}],"rule":"component-sum","value":331378000},"#128":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":82630000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#128"}],"rule":"component-sum","value":82630000},"#129":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":85573000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#129"}],"rule":"component-sum","value":85573000},"#130":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":88900000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#130"}],"rule":"component-sum","value":88900000},"#131":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":86271000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#131"}],"rule":"component-sum","value":86271000},"#132":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":343374000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#132"}],"rule":"component-sum","value":343374000},"#133":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":86510000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#133"}],"rule":"component-sum","value":86510000},"#134":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":85705000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#134"}],"rule":"component-sum","value":85705000},"#135":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":85776000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#135"}],"rule":"component-sum","value":85776000},"#136":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":89346000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#136"}],"rule":"component-sum","value":89346000},"#137":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":347337000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#137"}],"rule":"component-sum","value":347337000},"#138":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":90704000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#138"}],"rule":"component-sum","value":90704000},"#139":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":66010000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#139"}],"rule":"component-sum","value":66010000},"#140":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":88544000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#140"}],"rule":"component-sum","value":88544000},"#141":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":223723000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#141"}],"rule":"component-sum","value":223723000},"#142":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2018-12-31","value":263709000},"#143":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2018-12-31","value":2750000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143"}],"rule":"component-sum","value":266459000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143"}],"rule":"component-sum","value":266459000},"#144":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2019-03-31","value":263293000},"#145":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2019-03-31","value":2854000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145"}],"rule":"component-sum","value":266147000},"#146":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2019-06-30","value":188706000},"#147":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2019-06-30","value":10136000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147"}],"rule":"component-sum","value":198842000},"#148":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2019-09-30","value":186373000},"#149":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2019-09-30","value":10166000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149"}],"rule":"component-sum","value":196539000},"#150":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2019-12-31","value":183927000},"#151":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2019-12-31","value":10143000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151"}],"rule":"component-sum","value":194070000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121"}],"rule":"component-sum","value":268143000},"#152":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2018-03-31","value":264972000},"#153":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2018-03-31","value":2750000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153"}],"rule":"component-sum","value":267722000},"#154":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2018-06-30","value":264551000},"#155":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2018-06-30","value":2750000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155"}],"rule":"component-sum","value":267301000},"#156":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2018-09-30","value":264130000},"#157":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2018-09-30","value":2750000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157"}],"rule":"component-sum","value":266880000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151"}],"rule":"component-sum","value":194070000},"#158":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":3498000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#158"}],"rule":"component-sum","value":3498000},"#159":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":20132000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#159"}],"rule":"component-sum","value":20132000},"#160":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2020-03-31","value":181488000},"#161":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2020-03-31","value":10143000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161"}],"rule":"component-sum","value":191631000},"#162":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":10550000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#162"}],"rule":"component-sum","value":10550000},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2015-06-30","value":30337521},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2015-09-30","value":30364501},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2015-12-31","value":30364501},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2015-12-31","value":30364501},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2016-03-31","value":30377104},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2016-06-30","value":30385437},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2016-09-30","value":35714792},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2016-12-31","value":38466000},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2016-12-31","value":38466000},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2017-03-31","value":37077587},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2017-06-30","value":37348000},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2017-09-30","value":37498000},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2017-12-31","value":38466000},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2017-12-31","value":38466000},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2018-03-31","value":37997000},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2018-06-30","value":38298000},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2018-09-30","value":38463000},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2018-12-31","value":39251000},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2018-12-31","value":39251000},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2019-03-31","value":38818000},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2019-06-30","value":39043000},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2019-09-30","value":39229000},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2019-12-31","value":39251000},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2019-12-31","value":39251000},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2020-03-31","value":39750000},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2020-06-30","value":66808000},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2020-09-30","value":66850000},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2020-12-31","value":66875000},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2020-12-31","value":66875000},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2021-03-31","value":67434000},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2021-06-30","value":67592000},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2021-09-30","value":67659000},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2021-12-31","value":67739000},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2021-12-31","value":67739000},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2022-03-31","value":68570000},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2022-06-30","value":68726000},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2022-09-30","value":68809000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2022-12-31","value":68851000},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2022-12-31","value":68851000},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2023-03-31","value":69630000},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2023-06-30","value":69755000},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2023-09-30","value":69808000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2023-12-31","value":69863000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2023-12-31","value":69863000},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2024-03-31","value":70635000},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2024-06-30","value":70750000},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2024-09-30","value":70854000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2024-12-31","value":68450000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2024-12-31","value":68450000},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2025-03-31","value":71607000},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2025-06-30","value":71702000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2025-09-30","value":71770000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2025-12-31","value":64586000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2025-12-31","value":64586000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2026-03-31","value":65074000},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2026-06-30","value":65265000},"#163":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2020-06-30","value":210010000},"#164":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2020-06-30","value":17143000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#164"}],"rule":"component-sum","value":227153000},"#165":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":41888000},"#166":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":61244000},"#167":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":20018000},"#168":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":0},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#165"},{"ref":"#166"},{"ref":"#167"},{"ref":"#168","weight":-1}],"rule":"component-sum","value":295676000},"#169":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":40901000},"#170":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":69270000},"#171":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":32788000},"#172":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":0},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#169"},{"ref":"#170"},{"ref":"#171"},{"ref":"#172","weight":-1}],"rule":"component-sum","value":343608000},"#173":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":68422000},"#174":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":150395000},"#175":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":44966000},"#176":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":15263000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#19"},{"ref":"#173"},{"ref":"#174"},{"ref":"#175"},{"ref":"#176","weight":-1}],"rule":"component-sum","value":486033000},"#177":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":100243000},"#178":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":133584000},"#179":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":311681000},"#180":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":0},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#21"},{"ref":"#177"},{"ref":"#178"},{"ref":"#179"},{"ref":"#180","weight":-1}],"rule":"component-sum","value":898866000},"#181":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":223708000},"#182":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":32617000},"#183":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":23271000},"#184":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":30532000},"#185":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":0},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#182"},{"ref":"#183"},{"ref":"#184"},{"ref":"#185","weight":-1}],"rule":"component-sum","value":310128000},"#186":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":119053000},"#187":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":36456000},"#188":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":26151000},"#189":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":15901000},"#190":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":0},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187"},{"ref":"#188"},{"ref":"#189"},{"ref":"#190","weight":-1}],"rule":"component-sum","value":197561000},"#191":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":119995000},"#192":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":37399000},"#193":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":35741000},"#194":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":14450000},"#195":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":0},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#192"},{"ref":"#193"},{"ref":"#194"},{"ref":"#195","weight":-1}],"rule":"component-sum","value":207585000},"#196":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2020-09-30","value":204669000},"#197":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2020-09-30","value":18138000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197"}],"rule":"component-sum","value":222807000},"#198":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2020-12-31","value":197699000},"#199":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2020-12-31","value":20701000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199"}],"rule":"component-sum","value":218400000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199"}],"rule":"component-sum","value":218400000},"#200":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2021-03-31","value":171474000},"#201":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2021-03-31","value":10251000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201"}],"rule":"component-sum","value":181725000},"#202":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2021-12-31","value":163121000},"#203":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2021-12-31","value":11642000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203"}],"rule":"component-sum","value":174763000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203"}],"rule":"component-sum","value":174763000},"#204":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2022-12-31","value":557712000},"#205":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":354000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205"}],"rule":"component-sum","value":558066000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205"}],"rule":"component-sum","value":558066000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2014-12-31","value":-239270000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2015-06-30","value":-195582000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2015-09-30","value":-190145000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2016-09-30","value":-121156000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2016-12-31","value":-106516000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2016-12-31","value":-106516000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2017-03-31","value":-101160000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2017-06-30","value":-87180000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2017-09-30","value":-77916000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2017-12-31","value":23291000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2017-12-31","value":23291000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2018-03-31","value":33664000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2018-06-30","value":44533000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2018-09-30","value":55508000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2018-12-31","value":71002000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2018-12-31","value":71002000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2019-03-31","value":83213000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2019-06-30","value":92247000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2019-09-30","value":101166000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2019-12-31","value":114601000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2019-12-31","value":114601000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2020-03-31","value":118398000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2020-06-30","value":515583000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2020-09-30","value":513579000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2020-12-31","value":514205000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2020-12-31","value":514205000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2021-03-31","value":528119000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2021-06-30","value":508140000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2021-09-30","value":499344000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2021-12-31","value":464439000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2021-12-31","value":464439000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2022-03-31","value":515850000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2022-06-30","value":567332000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2022-09-30","value":638050000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2022-12-31","value":447147000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2022-12-31","value":447147000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2023-03-31","value":445516000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2023-06-30","value":552645000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2023-09-30","value":698759000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2023-12-31","value":815892000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2023-12-31","value":815892000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2024-03-31","value":945540000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2024-06-30","value":1026685000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2024-09-30","value":1179708000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2024-12-31","value":1088011000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2024-12-31","value":1088011000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2025-03-31","value":1164194000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2025-06-30","value":1166783000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2025-09-30","value":1119206000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2025-12-31","value":1089797000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2025-12-31","value":1089797000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2026-03-31","value":1212288000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2026-06-30","value":1311778000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":21762000},"#206":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":49642000},"#207":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":36861000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207","weight":-1}],"rule":"quarter-from-ytd","value":12781000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":49642000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":5524000},"#208":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":26091000},"#209":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":5524000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#209","weight":-1}],"rule":"quarter-from-ytd","value":20567000},"#210":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":41691000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#208","weight":-1}],"rule":"quarter-from-ytd","value":15600000},"#211":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":54777000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#210","weight":-1}],"rule":"quarter-from-ytd","value":13086000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":54777000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-666000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":9408000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":10264000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":127238000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":125127000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":293461000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":76474000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":77966000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":38,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":73063000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":35751000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":33681000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":34647000},"#212":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":81359000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#212"}],"rule":"component-sum","value":81359000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":137780000},"#213":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":339410000},"#214":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":245258000},"#215":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214","weight":-1}],"rule":"quarter-from-ytd","value":94152000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#215"}],"rule":"component-sum","value":94152000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#213"}],"rule":"component-sum","value":339410000},"#216":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":92509000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#216"}],"rule":"component-sum","value":92509000},"#217":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":101064000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#217"}],"rule":"component-sum","value":101064000},"#218":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":102073000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#218"}],"rule":"component-sum","value":102073000},"#219":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":425208000},"#220":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":295646000},"#221":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220","weight":-1}],"rule":"quarter-from-ytd","value":129562000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#221"}],"rule":"component-sum","value":129562000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#219"}],"rule":"component-sum","value":425208000},"#222":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":208880000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#222"}],"rule":"component-sum","value":208880000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":39762000},"#223":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1541609000},"#224":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1134823000},"#225":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":406786000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#225"}],"rule":"component-sum","value":406786000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#223"}],"rule":"component-sum","value":1541609000},"#226":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":377333000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#226"}],"rule":"component-sum","value":377333000},"#227":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":388180000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#227"}],"rule":"component-sum","value":388180000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":283672000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":75613000},"revenue@2014Q3":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":75682000},"#228":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":301600000},"#229":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":224631000},"revenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229","weight":-1}],"rule":"quarter-from-ytd","value":76969000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":301600000},"revenue@2015Q1":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":74823000},"revenue@2015Q2":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":73314000},"revenue@2015Q3":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":74123000},"#230":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":293461000},"#231":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":222260000},"revenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231","weight":-1}],"rule":"quarter-from-ytd","value":71201000},"#232":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":157939000},"#233":{"kind":"filed","concept":"CostOfGoodsSold","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":120119000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#233","weight":-1}],"rule":"quarter-from-ytd","value":37820000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":157939000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":42773000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":42215000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":38,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":39382000},"#234":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":164073000},"#235":{"kind":"filed","concept":"CostOfGoodsSold","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":124370000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235","weight":-1}],"rule":"quarter-from-ytd","value":39703000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":41597000},"costOfRevenue@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"grossProfit@2014Q1","weight":-1}],"rule":"accounting-identity","value":43275000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":77361000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":30061000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":31059000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":31638000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":32761000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":125519000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":35769000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":32667000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":33705000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":33381000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":135522000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":33701000},"#236":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":92992000},"#237":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":71999000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237","weight":-1}],"rule":"quarter-from-ytd","value":20993000},"operatingExpenses@FY2015":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":92992000},"operatingExpenses@2016Q1":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":21856000},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":110282000},"operatingExpenses@FY2018":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":110397000},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":123150000},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":142959000},"#238":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":9238000},"#239":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":9843000},"#240":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":2608000},"#241":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1300000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239"},{"ref":"#240"},{"ref":"#241"}],"rule":"component-sum","value":22989000},"#242":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":10091000},"#243":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":38,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":8706000},"#244":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":38,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":2849000},"#245":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2016-06-26","end":"2016-09-30","value":1300000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243"},{"ref":"#244"},{"ref":"#245"}],"rule":"component-sum","value":22946000},"#246":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":38832000},"#247":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":28842000},"#248":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247","weight":-1}],"rule":"quarter-from-ytd","value":9990000},"#249":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":36542000},"#250":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":27856000},"#251":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#250","weight":-1}],"rule":"quarter-from-ytd","value":8686000},"#252":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":12203000},"#253":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":8493000},"#254":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253","weight":-1}],"rule":"quarter-from-ytd","value":3710000},"#255":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":5100000},"#256":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":3900000},"#257":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256","weight":-1}],"rule":"quarter-from-ytd","value":1200000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#251"},{"ref":"#254"},{"ref":"#257"}],"rule":"component-sum","value":23586000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#249"},{"ref":"#252"},{"ref":"#255"}],"rule":"component-sum","value":92677000},"#258":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":12270000},"#259":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":10214000},"#260":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":5351000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259"},{"ref":"#260"}],"rule":"component-sum","value":27835000},"#261":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":11203000},"#262":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":40,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":11603000},"#263":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":40,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":5244000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262"},{"ref":"#263"}],"rule":"component-sum","value":28050000},"#264":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":12076000},"#265":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":41,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":10075000},"#266":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":41,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":3554000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265"},{"ref":"#266"}],"rule":"component-sum","value":25705000},"#267":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":49842000},"#268":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":35549000},"#269":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#268","weight":-1}],"rule":"quarter-from-ytd","value":14293000},"#270":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":42315000},"#271":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":41,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":31892000},"#272":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271","weight":-1}],"rule":"quarter-from-ytd","value":10423000},"#273":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":18125000},"#274":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":41,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":14149000},"#275":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#274","weight":-1}],"rule":"quarter-from-ytd","value":3976000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#272"},{"ref":"#275"}],"rule":"component-sum","value":28692000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-11104000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":123688000},"#276":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":12543000},"#277":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":42,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":10640000},"#278":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":42,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3989000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277"},{"ref":"#278"}],"rule":"component-sum","value":27172000},"#279":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":11575000},"#280":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":43,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":12130000},"#281":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":43,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":4215000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280"},{"ref":"#281"}],"rule":"component-sum","value":27920000},"#282":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":13609000},"#283":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":44,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":10478000},"#284":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":44,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":4316000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283"},{"ref":"#284"}],"rule":"component-sum","value":28403000},"#285":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":50167000},"#286":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":37727000},"#287":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286","weight":-1}],"rule":"quarter-from-ytd","value":12440000},"#288":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":43159000},"#289":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":33248000},"#290":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":9911000},"#291":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":17071000},"#292":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":12520000},"#293":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#292","weight":-1}],"rule":"quarter-from-ytd","value":4551000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#290"},{"ref":"#293"}],"rule":"component-sum","value":26902000},"#294":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":12589000},"#295":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":10397000},"#296":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":4929000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295"},{"ref":"#296"}],"rule":"component-sum","value":27915000},"#297":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":125458000},"#298":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":85163000},"#299":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#298","weight":-1}],"rule":"quarter-from-ytd","value":40295000},"#300":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":141736000},"#301":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":106472000},"#302":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":35264000},"#303":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":77707000},"#304":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":60883000},"#305":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#304","weight":-1}],"rule":"quarter-from-ytd","value":16824000},"#306":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":46400000},"#307":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":35100000},"#308":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":11300000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#302"},{"ref":"#305"},{"ref":"#308"}],"rule":"component-sum","value":103683000},"#309":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":13293000},"#310":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":26,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":10948000},"#311":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":26,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":5795000},"#312":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":500000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#310"},{"ref":"#311"},{"ref":"#312"}],"rule":"component-sum","value":30536000},"#313":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":18061000},"#314":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":27,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":10151000},"#315":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":27,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":4860000},"#316":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":500000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#314"},{"ref":"#315"},{"ref":"#316"}],"rule":"component-sum","value":33572000},"#317":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":43943000},"#318":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":17301000},"#319":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":31496000},"#320":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":10392000},"#321":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":15584000},"#322":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":4434000},"#323":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1800000},"#324":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1400000},"#325":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#324","weight":-1}],"rule":"quarter-from-ytd","value":400000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#320"},{"ref":"#322"},{"ref":"#325"}],"rule":"component-sum","value":32527000},"#326":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":16699000},"#327":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":10130000},"#328":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":4048000},"#329":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":400000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327"},{"ref":"#328"},{"ref":"#329"}],"rule":"component-sum","value":31277000},"#330":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":193689000},"#331":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":135820000},"#332":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":57869000},"#333":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":177940000},"#334":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":134300000},"#335":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#334","weight":-1}],"rule":"quarter-from-ytd","value":43640000},"#336":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":168098000},"#337":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":132773000},"#338":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":35325000},"#339":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":43800000},"#340":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":32000000},"#341":{"kind":"computed","op":"sum","terms":[{"ref":"#339"},{"ref":"#340","weight":-1}],"rule":"quarter-from-ytd","value":11800000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#335"},{"ref":"#338"},{"ref":"#341"}],"rule":"component-sum","value":148634000},"#342":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":20670000},"#343":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":30,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":6305000},"#344":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":4418000},"#345":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":900000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343"},{"ref":"#344"},{"ref":"#345"}],"rule":"component-sum","value":32293000},"#346":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":18217000},"#347":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":31,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":11609000},"#348":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":31,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":11684000},"#349":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":4800000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347"},{"ref":"#348"},{"ref":"#349"}],"rule":"component-sum","value":46310000},"#350":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":55586000},"#351":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#350","weight":-1}],"rule":"quarter-from-ytd","value":13684000},"#352":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":31,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":28044000},"#353":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#352","weight":-1}],"rule":"quarter-from-ytd","value":12857000},"#354":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":31,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":20150000},"#355":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#354","weight":-1}],"rule":"quarter-from-ytd","value":12638000},"#356":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":10800000},"#357":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":6100000},"#358":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":4700000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#351"},{"ref":"#353"},{"ref":"#355"},{"ref":"#358"}],"rule":"component-sum","value":43879000},"#359":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":16138000},"#360":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":33,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":14173000},"#361":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":33,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":10360000},"#362":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":4700000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#360"},{"ref":"#361"},{"ref":"#362"}],"rule":"component-sum","value":45371000},"#363":{"kind":"filed","concept":"RestructuringCharges","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":9400000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#333"},{"ref":"#336"},{"ref":"#363"},{"ref":"#339"}],"rule":"component-sum","value":592927000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":159956000},"#364":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":43177000},"#365":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":34,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":17631000},"#366":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":34,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":12061000},"#367":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":6100000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365"},{"ref":"#366"},{"ref":"#367"}],"rule":"component-sum","value":78969000},"#368":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":28550000},"#369":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":17195000},"#370":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":11252000},"#371":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":8400000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369"},{"ref":"#370"},{"ref":"#371"}],"rule":"component-sum","value":65397000},"#372":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":87865000},"#373":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#372","weight":-1}],"rule":"quarter-from-ytd","value":62530000},"#374":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":48999000},"#375":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#374","weight":-1}],"rule":"quarter-from-ytd","value":19423000},"#376":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":33673000},"#377":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#376","weight":-1}],"rule":"quarter-from-ytd","value":11293000},"#378":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":27500000},"#379":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":19100000},"#380":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":8400000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#375"},{"ref":"#377"},{"ref":"#380"}],"rule":"component-sum","value":101646000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#173"},{"ref":"#175"},{"ref":"#378"}],"rule":"component-sum","value":291283000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":12595000},"#381":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":56588000},"#382":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":44447000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#382","weight":-1}],"rule":"quarter-from-ytd","value":12141000},"#383":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":37588000},"#384":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":20354000},"#385":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":12203000},"#386":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":8300000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#384"},{"ref":"#385"},{"ref":"#386"}],"rule":"component-sum","value":78445000},"#387":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":32598000},"#388":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":27492000},"#389":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":14735000},"#390":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":8300000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#388"},{"ref":"#389"},{"ref":"#390"}],"rule":"component-sum","value":83125000},"#391":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":23759000},"#392":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":0,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":25414000},"#393":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":0,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":12517000},"#394":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":8300000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#392"},{"ref":"#393"},{"ref":"#394"}],"rule":"component-sum","value":69990000},"#395":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":93945000},"#396":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#395","weight":-1}],"rule":"quarter-from-ytd","value":39639000},"#397":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":73260000},"#398":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#397","weight":-1}],"rule":"quarter-from-ytd","value":26983000},"#399":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":39455000},"#400":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#399","weight":-1}],"rule":"quarter-from-ytd","value":272226000},"#401":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":33200000},"#402":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":24900000},"#403":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#402","weight":-1}],"rule":"quarter-from-ytd","value":8300000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#398"},{"ref":"#400"},{"ref":"#403"}],"rule":"component-sum","value":347148000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":56588000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":11927000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":17897000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":12822000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#177"},{"ref":"#179"},{"ref":"#401"}],"rule":"component-sum","value":578708000},"#404":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":11100000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#182"},{"ref":"#184"},{"ref":"#404"}],"rule":"component-sum","value":97520000},"#405":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":12400000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#187"},{"ref":"#189"},{"ref":"#405"}],"rule":"component-sum","value":90908000},"#406":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":11700000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#192"},{"ref":"#194"},{"ref":"#406"}],"rule":"component-sum","value":99290000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":4923000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2014-12-31","value":19739000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#300"},{"ref":"#303"},{"ref":"#306"}],"rule":"component-sum","value":391301000},"#407":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":47895000},"#408":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":45546000},"#409":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":48024000},"#410":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":9900000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#408"},{"ref":"#409"},{"ref":"#410"}],"rule":"component-sum","value":151365000},"#411":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":47409000},"#412":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":45035000},"#413":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":60601000},"#414":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":10200000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412"},{"ref":"#413"},{"ref":"#414"}],"rule":"component-sum","value":163245000},"#415":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":40516000},"#416":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":43719000},"#417":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":24148000},"#418":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":11900000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#416"},{"ref":"#417"},{"ref":"#418"}],"rule":"component-sum","value":120283000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":14164000},"#419":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":56816000},"#420":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":42503000},"#421":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":36314000},"#422":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":8000000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#420"},{"ref":"#421"},{"ref":"#422"}],"rule":"component-sum","value":143633000},"#423":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":66515000},"#424":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":41041000},"#425":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":45489000},"#426":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":8000000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#424"},{"ref":"#425"},{"ref":"#426"}],"rule":"component-sum","value":161045000},"#427":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":81898000},"#428":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":48828000},"#429":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":48025000},"#430":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":14600000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#428"},{"ref":"#429"},{"ref":"#430"}],"rule":"component-sum","value":193351000},"#431":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":275121000},"#432":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":205229000},"#433":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432","weight":-1}],"rule":"quarter-from-ytd","value":69892000},"#434":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":178691000},"#435":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":132372000},"#436":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#435","weight":-1}],"rule":"quarter-from-ytd","value":46319000},"#437":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":177308000},"#438":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":129828000},"#439":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438","weight":-1}],"rule":"quarter-from-ytd","value":47480000},"#440":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":47100000},"#441":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":30600000},"#442":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#441","weight":-1}],"rule":"quarter-from-ytd","value":16500000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#436"},{"ref":"#439"},{"ref":"#442"}],"rule":"component-sum","value":180191000},"#443":{"kind":"filed","concept":"RestructuringCharges","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":12100000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#434"},{"ref":"#437"},{"ref":"#443"},{"ref":"#440"}],"rule":"component-sum","value":690320000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":9288000},"#444":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":57533000},"#445":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":52684000},"#446":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":39379000},"#447":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":16700000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#445"},{"ref":"#446"},{"ref":"#447"}],"rule":"component-sum","value":166296000},"#448":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":20633000},"#449":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":82805000},"#450":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":38202000},"#451":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":33400000},"#452":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#447","weight":-1}],"rule":"quarter-from-ytd","value":16700000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#449"},{"ref":"#450"},{"ref":"#452"}],"rule":"component-sum","value":158340000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-18891000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":9980000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":9221000},"#453":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":39417000},"#454":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":27690000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454","weight":-1}],"rule":"quarter-from-ytd","value":11727000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":39417000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":11378000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":5356000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":13408000},"#455":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":42530000},"#456":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":30142000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#456","weight":-1}],"rule":"quarter-from-ytd","value":12388000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":42530000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":17673000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":14179000},"#457":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":51853000},"#458":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":42646000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#458","weight":-1}],"rule":"quarter-from-ytd","value":9207000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":51853000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":15137000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":15926000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":16482000},"#459":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":64488000},"#460":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":47545000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#460","weight":-1}],"rule":"quarter-from-ytd","value":16943000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":64488000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":16169000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":14537000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":8517000},"#461":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":51661000},"#462":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":39223000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#462","weight":-1}],"rule":"quarter-from-ytd","value":12438000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":51661000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":7125000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-5545000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-5250000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":5529000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-6703000},"#463":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-4198000},"#464":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-3670000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#464","weight":-1}],"rule":"quarter-from-ytd","value":-528000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-4198000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":15622000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-26781000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-14328000},"#465":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-60825000},"#466":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-25487000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":-35338000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-60825000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":58925000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":63204000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":85743000},"#467":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":36195000},"#468":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":207872000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#468","weight":-1}],"rule":"quarter-from-ytd","value":-171677000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":36195000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-9344000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":124139000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":112361000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-7462000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":156405000},"#469":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":364642000},"#470":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":227156000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#470","weight":-1}],"rule":"quarter-from-ytd","value":137486000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":364642000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":106635000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":102729000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":133743000},"#471":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":456979000},"#472":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":343107000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#472","weight":-1}],"rule":"quarter-from-ytd","value":113872000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":456979000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":102067000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":87966000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":43615000},"#473":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":310832000},"#474":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":233648000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#474","weight":-1}],"rule":"quarter-from-ytd","value":77184000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":310832000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":81326000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":100215000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-60541000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-762000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-923000},"#475":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-2366000},"#476":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-4162000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#476","weight":-1}],"rule":"quarter-from-ytd","value":1796000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-2366000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":372000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-23248000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":6125000},"#477":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-11778000},"#478":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-16751000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#478","weight":-1}],"rule":"quarter-from-ytd","value":4973000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-11778000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":10713000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":7597000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":4240000},"#479":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":28294000},"#480":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":22550000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#479"},{"ref":"#480","weight":-1}],"rule":"quarter-from-ytd","value":5744000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":28294000},"#481":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":39639000},"#482":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":28375000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":11264000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":39639000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":12007000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":11964000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":12835000},"#483":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":49548000},"#484":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":36806000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#484","weight":-1}],"rule":"quarter-from-ytd","value":12742000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":49548000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":12764000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":8110000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":5357000},"#485":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":28627000},"#486":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":26231000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":2396000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":28627000},"#487":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-11479000},"#488":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-8636000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#488","weight":-1}],"rule":"quarter-from-ytd","value":-2843000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-11479000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":14342000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-28536000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-19837000},"#489":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-75038000},"#490":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-34031000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490","weight":-1}],"rule":"quarter-from-ytd","value":-41007000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-75038000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":57901000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":62045000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":83016000},"#491":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":26719000},"#492":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":202962000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#492","weight":-1}],"rule":"quarter-from-ytd","value":-176243000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":26719000},"#493":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":410943000},"#494":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":272540000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":138403000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":410943000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":171268000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":84374000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":176118000},"#495":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":430977000},"#496":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":431760000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#496","weight":-1}],"rule":"quarter-from-ytd","value":-783000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":430977000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":96529000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":104517000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":42381000},"#497":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":313792000},"#498":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":243427000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":70365000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":313792000},"#499":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":18410000},"#500":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":14147000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#500","weight":-1}],"rule":"quarter-from-ytd","value":4263000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":18410000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":4050000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":4298000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":4446000},"#501":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":17405000},"#502":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":12794000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":4611000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":17405000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":4592000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":4543000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2356000},"#503":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":13617000},"#504":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":11491000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#504","weight":-1}],"rule":"quarter-from-ytd","value":2126000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":13617000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1946000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1914000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2808000},"#505":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":9479000},"#506":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":6668000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":2811000},"#507":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-13473000},"#508":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-10061000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#508","weight":-1}],"rule":"quarter-from-ytd","value":-3412000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-13473000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":9008000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-26657000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-13415000},"#509":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-71279000},"#510":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-31064000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":-40215000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-71279000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":42962000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":43058000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":61232000},"#511":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":28067000},"#512":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":147252000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#512","weight":-1}],"rule":"quarter-from-ytd","value":-119185000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":28067000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-2807000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":94131000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":131957000},"#513":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":326661000},"#514":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":223281000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":103380000},"#515":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":312442000},"#516":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":324232000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#516","weight":-1}],"rule":"quarter-from-ytd","value":-11790000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":312442000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":72945000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":78755000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":27771000},"#517":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":233559000},"#518":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":179471000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":54088000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":233559000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":118417000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":75029000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLossAvailableToCommonStockholdersBasic","filing":15,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-61555000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLossAvailableToCommonStockholdersBasic","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-3561000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLossAvailableToCommonStockholdersBasic","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-14746000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLossAvailableToCommonStockholdersBasic","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":26762000},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":-0.2},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.02},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":-1.29},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.18},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":0.13},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":-0.6},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.34},"#519":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":4.36},"#520":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":71651000},"#521":{"kind":"computed","op":"product","terms":[{"ref":"#519"},{"ref":"#520"}],"value":312398360},"#522":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":4.55},"#523":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":71331000},"#524":{"kind":"computed","op":"product","terms":[{"ref":"#522"},{"ref":"#523"}],"value":324556050},"#525":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#524","weight":-1}],"value":-12157690},"#526":{"kind":"computed","op":"sum","terms":[{"ref":"#520","weight":4},{"ref":"#523","weight":-3}],"rule":"unaverage-quarter","value":72611000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#525"},{"ref":"#526"}],"rule":"per-share-quarter","value":-0.16743592568619078},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":4.36},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":1.02},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":1.12},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.41},"#527":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":3.41},"#528":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":68443000},"#529":{"kind":"computed","op":"product","terms":[{"ref":"#527"},{"ref":"#528"}],"value":233390630},"#530":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":2.6},"#531":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":69038000},"#532":{"kind":"computed","op":"product","terms":[{"ref":"#530"},{"ref":"#531"}],"value":179498800},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#532","weight":-1}],"value":53891830},"#534":{"kind":"computed","op":"sum","terms":[{"ref":"#528","weight":4},{"ref":"#531","weight":-3}],"rule":"unaverage-quarter","value":66658000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#533"},{"ref":"#534"}],"rule":"per-share-quarter","value":0.8084825527318551},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":3.41},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":1.8},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":1.11},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":15,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":-3.42},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":15,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":-0.07},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":15,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":-0.09},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":15,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":-0.05},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":15,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":0.01},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2013-12-31","value":18578000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2014-06-30","value":16022000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2014-09-30","value":27127000},"#535":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":30,"unit":"USD","end":"2021-06-30","value":169249000},"#536":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2021-06-30","value":10372000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#536"}],"rule":"component-sum","value":179621000},"#537":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":31,"unit":"USD","end":"2021-09-30","value":166741000},"#538":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2021-09-30","value":10356000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#538"}],"rule":"component-sum","value":177097000},"#539":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":33,"unit":"USD","end":"2022-03-31","value":159369000},"#540":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2022-03-31","value":12878000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#540"}],"rule":"component-sum","value":172247000},"#541":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":34,"unit":"USD","end":"2022-06-30","value":155664000},"#542":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2022-06-30","value":14065000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#542"}],"rule":"component-sum","value":169729000},"#543":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":12,"unit":"USD","end":"2022-09-30","value":152057000},"#544":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2022-09-30","value":15372000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#544"}],"rule":"component-sum","value":167429000},"#545":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":13,"unit":"USD","end":"2023-03-31","value":558536000},"#546":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2023-03-31","value":422000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#546"}],"rule":"component-sum","value":558958000},"#547":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":14,"unit":"USD","end":"2023-06-30","value":559235000},"#548":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2023-06-30","value":384000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#548"}],"rule":"component-sum","value":559619000},"#549":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":0,"unit":"USD","end":"2023-09-30","value":560576000},"#550":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2023-09-30","value":703000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#550"}],"rule":"component-sum","value":561279000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2013-12-31","value":-235517000},"#551":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":1,"unit":"USD","end":"2023-12-31","value":561670000},"#552":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2023-12-31","value":823000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#552"}],"rule":"component-sum","value":562493000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#552"}],"rule":"component-sum","value":562493000},"#553":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":2,"unit":"USD","end":"2024-03-31","value":562466000},"#554":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2024-03-31","value":734000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#554"}],"rule":"component-sum","value":563200000},"#555":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":3,"unit":"USD","end":"2024-06-30","value":563188000},"#556":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2024-06-30","value":868000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#556"}],"rule":"component-sum","value":564056000},"#557":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":4,"unit":"USD","end":"2024-09-30","value":613000},"#558":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2024-09-30","value":564713000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#557"},{"ref":"#558"}],"rule":"component-sum","value":565326000},"#559":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":5,"unit":"USD","end":"2024-12-31","value":565279000},"#560":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2024-12-31","value":974000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#560"}],"rule":"component-sum","value":566253000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#560"}],"rule":"component-sum","value":566253000},"#561":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":6,"unit":"USD","end":"2025-03-31","value":566098000},"#562":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2025-03-31","value":747000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#562"}],"rule":"component-sum","value":566845000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2014-12-31","value":-239270000},"#563":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":7,"unit":"USD","end":"2025-06-30","value":566847000},"#564":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2025-06-30","value":796000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#564"}],"rule":"component-sum","value":567643000},"#565":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":8,"unit":"USD","end":"2025-09-30","value":567937000},"#566":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2025-09-30","value":871000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#566"}],"rule":"component-sum","value":568808000},"#567":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":10,"unit":"USD","end":"2025-12-31","value":568678000},"#568":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2025-12-31","value":738000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#568"}],"rule":"component-sum","value":569416000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#568"}],"rule":"component-sum","value":569416000},"#569":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":9,"unit":"USD","end":"2026-03-31","value":569604000},"#570":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2026-03-31","value":803000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#570"}],"rule":"component-sum","value":570407000},"#571":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":10,"unit":"USD","end":"2026-06-30","value":570354000},"#572":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2026-06-30","value":697000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#572"}],"rule":"component-sum","value":571051000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2015-12-31","value":-185289000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2015-12-31","value":-185289000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2016-03-31","value":-174219000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2016-06-30","value":-166368000},"#573":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":19610000},"#574":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-666000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#574","weight":-1}],"rule":"quarter-from-ytd","value":20276000},"#575":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":43887000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#573","weight":-1}],"rule":"quarter-from-ytd","value":24277000},"#576":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":61193000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#576"},{"ref":"#575","weight":-1}],"rule":"quarter-from-ytd","value":17306000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":61193000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":10468000},"#577":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":31521000},"#578":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":10468000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#578","weight":-1}],"rule":"quarter-from-ytd","value":21053000},"#579":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":57963000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#577","weight":-1}],"rule":"quarter-from-ytd","value":26442000},"#580":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":80384000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#579","weight":-1}],"rule":"quarter-from-ytd","value":22421000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":80384000},"#581":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":7252000},"#582":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":9408000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#582","weight":-1}],"rule":"quarter-from-ytd","value":-2156000},"#583":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":15827000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#581","weight":-1}],"rule":"quarter-from-ytd","value":8575000},"#584":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":16396000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#583","weight":-1}],"rule":"quarter-from-ytd","value":569000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":16396000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":9818000},"#585":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":35687000},"#586":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":9818000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#586","weight":-1}],"rule":"quarter-from-ytd","value":25869000},"#587":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":40027000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#585","weight":-1}],"rule":"quarter-from-ytd","value":4340000},"#588":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":53916000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#587","weight":-1}],"rule":"quarter-from-ytd","value":13889000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":53916000},"#589":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":82861000},"#590":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":10264000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#590","weight":-1}],"rule":"quarter-from-ytd","value":72597000},"#591":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":176429000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#589","weight":-1}],"rule":"quarter-from-ytd","value":93568000},"#592":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":281781000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":105352000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":281781000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":108500000},"#593":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":76234000},"#594":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":108500000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#594","weight":-1}],"rule":"quarter-from-ytd","value":-32266000},"#595":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":192973000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#593","weight":-1}],"rule":"quarter-from-ytd","value":116739000},"#596":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":305260000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#596"},{"ref":"#595","weight":-1}],"rule":"quarter-from-ytd","value":112287000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":305260000},"#597":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":211958000},"#598":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":127238000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#598","weight":-1}],"rule":"quarter-from-ytd","value":84720000},"#599":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":387020000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#597","weight":-1}],"rule":"quarter-from-ytd","value":175062000},"#600":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":544750000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#599","weight":-1}],"rule":"quarter-from-ytd","value":157730000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":544750000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":107563000},"#601":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":194669000},"#602":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":107563000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#602","weight":-1}],"rule":"quarter-from-ytd","value":87106000},"#603":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":299963000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#601","weight":-1}],"rule":"quarter-from-ytd","value":105294000},"#604":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":390141000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#604"},{"ref":"#603","weight":-1}],"rule":"quarter-from-ytd","value":90178000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":390141000},"#605":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":217330000},"#606":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":125127000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#606","weight":-1}],"rule":"quarter-from-ytd","value":92203000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":15,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-15572000},"#607":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":15465000},"#608":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":16,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":-5048000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#608","weight":-1}],"rule":"quarter-from-ytd","value":20513000},"#609":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":11590000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#607","weight":-1}],"rule":"quarter-from-ytd","value":-3875000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":11590000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":15157000},"#610":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":3719000},"#611":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":15157000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#611","weight":-1}],"rule":"quarter-from-ytd","value":-11438000},"#612":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":9136000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#610","weight":-1}],"rule":"quarter-from-ytd","value":5417000},"#613":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":8137000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#613"}],"rule":"component-sum","value":8137000},"#614":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":21762000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#614"},{"ref":"#612","weight":-1}],"rule":"quarter-from-ytd","value":12626000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":3780000},"#615":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":21415000},"#616":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":3780000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#616","weight":-1}],"rule":"quarter-from-ytd","value":17635000},"#617":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":36861000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#615","weight":-1}],"rule":"quarter-from-ytd","value":15446000},"#618":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":15,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":5010000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":5010000},"#619":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":5303000},"#620":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":16,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":3480000},"#621":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#620","weight":-1}],"rule":"quarter-from-ytd","value":1823000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#621"}],"rule":"component-sum","value":1823000},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":2834000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#622"}],"rule":"component-sum","value":2834000},"#623":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":6112000},"#624":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#158","weight":-1}],"rule":"quarter-from-ytd","value":2614000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#624"}],"rule":"component-sum","value":2614000},"#625":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":8419000},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#623","weight":-1}],"rule":"quarter-from-ytd","value":2307000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#626"}],"rule":"component-sum","value":2307000},"#627":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":13151000},"#628":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#625","weight":-1}],"rule":"quarter-from-ytd","value":4732000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#628"}],"rule":"component-sum","value":4732000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#627"}],"rule":"component-sum","value":13151000},"#629":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1652000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#629"}],"rule":"component-sum","value":1652000},"#630":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":2388000},"#631":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#629","weight":-1}],"rule":"quarter-from-ytd","value":736000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#631"}],"rule":"component-sum","value":736000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":3732000},"#632":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":4976000},"#633":{"kind":"computed","op":"sum","terms":[{"ref":"#632"},{"ref":"#630","weight":-1}],"rule":"quarter-from-ytd","value":2588000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#633"}],"rule":"component-sum","value":2588000},"#634":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":7398000},"#635":{"kind":"computed","op":"sum","terms":[{"ref":"#634"},{"ref":"#632","weight":-1}],"rule":"quarter-from-ytd","value":2422000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#635"}],"rule":"component-sum","value":2422000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#634"}],"rule":"component-sum","value":7398000},"#636":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":4899000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#636"}],"rule":"component-sum","value":4899000},"#637":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":40,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":8301000},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#636","weight":-1}],"rule":"quarter-from-ytd","value":3402000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#638"}],"rule":"component-sum","value":3402000},"#639":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":41,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":11589000},"#640":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#637","weight":-1}],"rule":"quarter-from-ytd","value":3288000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#640"}],"rule":"component-sum","value":3288000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":11786000},"#641":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":17543000},"#642":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#639","weight":-1}],"rule":"quarter-from-ytd","value":5954000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#642"}],"rule":"component-sum","value":5954000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#641"}],"rule":"component-sum","value":17543000},"#643":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":42,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2135000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#643"}],"rule":"component-sum","value":2135000},"#644":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":43,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":7761000},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"#644"},{"ref":"#643","weight":-1}],"rule":"quarter-from-ytd","value":5626000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#645"}],"rule":"component-sum","value":5626000},"#646":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":12766000},"#647":{"kind":"computed","op":"sum","terms":[{"ref":"#646"},{"ref":"#644","weight":-1}],"rule":"quarter-from-ytd","value":5005000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#647"}],"rule":"component-sum","value":5005000},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#646","weight":-1}],"rule":"quarter-from-ytd","value":7366000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#648"}],"rule":"component-sum","value":7366000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":15445000},"#649":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":26,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":13984000},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#162","weight":-1}],"rule":"quarter-from-ytd","value":3434000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#650"}],"rule":"component-sum","value":3434000},"#651":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":17320000},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#649","weight":-1}],"rule":"quarter-from-ytd","value":3336000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#652"}],"rule":"component-sum","value":3336000},"#653":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":22061000},"#654":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#651","weight":-1}],"rule":"quarter-from-ytd","value":4741000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#654"}],"rule":"component-sum","value":4741000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#653"}],"rule":"component-sum","value":22061000},"#655":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":2698000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#655"}],"rule":"component-sum","value":2698000},"#656":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":4953000},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#655","weight":-1}],"rule":"quarter-from-ytd","value":2255000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#657"}],"rule":"component-sum","value":2255000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":22683000},"#658":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":31,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":8689000},"#659":{"kind":"computed","op":"sum","terms":[{"ref":"#658"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":3736000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#659"}],"rule":"component-sum","value":3736000},"#660":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":0},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"#660"},{"ref":"#658","weight":-1}],"rule":"quarter-from-ytd","value":-8689000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#661"}],"rule":"component-sum","value":-8689000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#660"}],"rule":"component-sum","value":0},"#662":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":33,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2520000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#662"}],"rule":"component-sum","value":2520000},"#663":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":34,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":5176000},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#662","weight":-1}],"rule":"quarter-from-ytd","value":2656000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#664"}],"rule":"component-sum","value":2656000},"#665":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":7596000},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#663","weight":-1}],"rule":"quarter-from-ytd","value":2420000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#666"}],"rule":"component-sum","value":2420000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":39121000},"#667":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":0},"#668":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#665","weight":-1}],"rule":"quarter-from-ytd","value":-7596000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#668"}],"rule":"component-sum","value":-7596000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#667"}],"rule":"component-sum","value":0},"#669":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":0},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#669"}],"rule":"component-sum","value":0},"#670":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":0},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#669","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#671"}],"rule":"component-sum","value":0},"#672":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":0},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"#672"},{"ref":"#670","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#673"}],"rule":"component-sum","value":0},"#674":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":260000000},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":260000000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#675"}],"rule":"component-sum","value":260000000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":66820000},"#676":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":0},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#676"}],"rule":"component-sum","value":260000000},"#677":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":35345000},"#678":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":0},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#678"}],"rule":"component-sum","value":35345000},"#679":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":45345000},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#677","weight":-1}],"rule":"quarter-from-ytd","value":10000000},"#681":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":0},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#678","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#680"},{"ref":"#682"}],"rule":"component-sum","value":10000000},"#683":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":45345000},"#684":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#679","weight":-1}],"rule":"quarter-from-ytd","value":0},"#685":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":0},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#681","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#684"},{"ref":"#686"}],"rule":"component-sum","value":0},"#687":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":45345000},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#683","weight":-1}],"rule":"quarter-from-ytd","value":0},"#689":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#685","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#688"},{"ref":"#690"}],"rule":"component-sum","value":0},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#689"}],"rule":"component-sum","value":45345000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":19024000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":19651000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":4113000},"#691":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":8423000},"#692":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":4113000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":4310000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":70046000},"#693":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":12664000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#691","weight":-1}],"rule":"quarter-from-ytd","value":4241000},"#694":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":18263000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#693","weight":-1}],"rule":"quarter-from-ytd","value":5599000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":18263000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":6160000},"#695":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":40,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":11271000},"#696":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":6160000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":5111000},"#697":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":41,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":15019000},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#695","weight":-1}],"rule":"quarter-from-ytd","value":3748000},"#698":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":19231000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#697","weight":-1}],"rule":"quarter-from-ytd","value":4212000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":19231000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":42,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3596000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":15,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":18032131000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":16,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":18080944},"#699":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":43,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":7089000},"#700":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":42,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3596000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#699"},{"ref":"#700","weight":-1}],"rule":"quarter-from-ytd","value":3493000},"#701":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":10544000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#699","weight":-1}],"rule":"quarter-from-ytd","value":3455000},"#702":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":13929000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#701","weight":-1}],"rule":"quarter-from-ytd","value":3385000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":13929000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3323000},"#703":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":26,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":6577000},"#704":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":25,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3323000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#704","weight":-1}],"rule":"quarter-from-ytd","value":3254000},"#705":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":9840000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#703","weight":-1}],"rule":"quarter-from-ytd","value":3263000},"#706":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":13379000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#706"},{"ref":"#705","weight":-1}],"rule":"quarter-from-ytd","value":3539000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":13379000},"#707":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":30,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":7764000},"#708":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":29,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":3732000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#707"},{"ref":"#708","weight":-1}],"rule":"quarter-from-ytd","value":4032000},"#709":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":31,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":16295000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#709"},{"ref":"#707","weight":-1}],"rule":"quarter-from-ytd","value":8531000},"#710":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":24689000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#709","weight":-1}],"rule":"quarter-from-ytd","value":8394000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":24689000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":33,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":8123000},"#711":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":34,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":17749000},"#712":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":33,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":8123000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#711"},{"ref":"#712","weight":-1}],"rule":"quarter-from-ytd","value":9626000},"#713":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":30088000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#711","weight":-1}],"rule":"quarter-from-ytd","value":12339000},"#714":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":42288000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#714"},{"ref":"#713","weight":-1}],"rule":"quarter-from-ytd","value":12200000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":42288000},"#715":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":23893000},"#716":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":11786000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#715"},{"ref":"#716","weight":-1}],"rule":"quarter-from-ytd","value":12107000},"#717":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":36048000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#717"},{"ref":"#715","weight":-1}],"rule":"quarter-from-ytd","value":12155000},"#718":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":47929000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#718"},{"ref":"#717","weight":-1}],"rule":"quarter-from-ytd","value":11881000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":47929000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":14615000},"#719":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":30375000},"#720":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":14615000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#720","weight":-1}],"rule":"quarter-from-ytd","value":15760000},"#721":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":45028000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#721"},{"ref":"#719","weight":-1}],"rule":"quarter-from-ytd","value":14653000},"#722":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":60043000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#721","weight":-1}],"rule":"quarter-from-ytd","value":15015000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":60043000},"#723":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":30264000},"#724":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":15445000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#723"},{"ref":"#724","weight":-1}],"rule":"quarter-from-ytd","value":14819000},"#725":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":47339000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#725"},{"ref":"#723","weight":-1}],"rule":"quarter-from-ytd","value":17075000},"#726":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":64624000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#725","weight":-1}],"rule":"quarter-from-ytd","value":17285000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":64624000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":13626000},"#727":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":26857000},"#728":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":13626000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#728","weight":-1}],"rule":"quarter-from-ytd","value":13231000},"#729":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":47265000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#727","weight":-1}],"rule":"quarter-from-ytd","value":20408000},"#730":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":70098000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#729","weight":-1}],"rule":"quarter-from-ytd","value":22833000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":70098000},"#731":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":45265000},"#732":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":22683000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#732","weight":-1}],"rule":"quarter-from-ytd","value":22582000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationAndAmortization","filing":15,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":25783000},"#733":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":14808000},"#734":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":9874000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#733"},{"ref":"#734","weight":-1}],"rule":"quarter-from-ytd","value":4934000},"#735":{"kind":"filed","concept":"DepreciationAndAmortization","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":18251000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#735"},{"ref":"#733","weight":-1}],"rule":"quarter-from-ytd","value":3443000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":8120000},"#736":{"kind":"filed","concept":"DepreciationAndAmortization","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":12573000},"#737":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":8120000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#736"},{"ref":"#737","weight":-1}],"rule":"quarter-from-ytd","value":4453000},"#738":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":16648000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#738"},{"ref":"#736","weight":-1}],"rule":"quarter-from-ytd","value":4075000},"#739":{"kind":"filed","concept":"DepreciationAndAmortization","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":18904000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#738","weight":-1}],"rule":"quarter-from-ytd","value":2256000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":18080968},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2014-12-31","value":18075907},"#740":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":18080615},"#741":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":18080496},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#740","weight":4},{"ref":"#741","weight":-3}],"rule":"unaverage-quarter","value":18080972},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":18080615},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":18404393},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":18898003},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":30761771},"#742":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":24440000},"#743":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":22443257},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#742","weight":4},{"ref":"#743","weight":-3}],"rule":"unaverage-quarter","value":30430229},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":24440000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":30372691},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":30543000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":32402000},"#744":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":32656000},"#745":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":31049000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#744","weight":4},{"ref":"#745","weight":-3}],"rule":"unaverage-quarter","value":37477000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":32656000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":38601000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":38900000},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2014-12-31","value":18075907},"#746":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":38892000},"#747":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":38971000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#746","weight":4},{"ref":"#747","weight":-3}],"rule":"unaverage-quarter","value":38655000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":38892000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":39493000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":39398000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":39402000},"#748":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":39501000},"#749":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":39467000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#748","weight":4},{"ref":"#749","weight":-3}],"rule":"unaverage-quarter","value":39603000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":39501000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":39787000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":40239000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":40286000},"#750":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":40113000},"#751":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":40123000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#750","weight":4},{"ref":"#751","weight":-3}],"rule":"unaverage-quarter","value":40083000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":40113000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":40102000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":43135000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60","weight":4},{"ref":"#63","weight":-3}],"rule":"unaverage-quarter","value":66962000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":54134000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":67714000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":67505000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":67623000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68","weight":4},{"ref":"#71","weight":-3}],"rule":"unaverage-quarter","value":67717000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":67486000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":70051000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":70796000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":71075000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76","weight":4},{"ref":"#79","weight":-3}],"rule":"unaverage-quarter","value":70677000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":70671000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":67749000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":71014000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#84","weight":4},{"ref":"#87","weight":-3}],"rule":"unaverage-quarter","value":70152000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":70239000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":70095000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":70601000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":73065000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#520","weight":4},{"ref":"#523","weight":-3}],"rule":"unaverage-quarter","value":72611000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":71651000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":71461000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":70312000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":67663000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#528","weight":4},{"ref":"#531","weight":-3}],"rule":"unaverage-quarter","value":66658000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":68443000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":65772000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":67518000},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"#23"},{"ref":"#24","weight":-1}],"rule":"quarter-from-ytd","value":124130000},"#753":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"#754":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":0},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"#753"},{"ref":"#754","weight":-1}],"rule":"quarter-from-ytd","value":0},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#752"},{"ref":"#302"},{"ref":"#299"},{"ref":"#305"},{"ref":"#755","weight":-1}],"rule":"component-sum","value":216513000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#23"},{"ref":"#300"},{"ref":"#297"},{"ref":"#303"},{"ref":"#753","weight":-1}],"rule":"component-sum","value":931787000},"#756":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":128129000},"#757":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":6254000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#756"},{"ref":"#408"},{"ref":"#407"},{"ref":"#409"},{"ref":"#757","weight":-1}],"rule":"component-sum","value":263340000},"#758":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":138317000},"#759":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":0},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#758"},{"ref":"#412"},{"ref":"#411"},{"ref":"#413"},{"ref":"#759","weight":-1}],"rule":"component-sum","value":291362000},"#760":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":136608000},"#761":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":0},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#760"},{"ref":"#416"},{"ref":"#415"},{"ref":"#417"},{"ref":"#761","weight":-1}],"rule":"component-sum","value":244991000},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#26","weight":-1}],"rule":"quarter-from-ytd","value":142565000},"#763":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8415000},"#764":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":6254000},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"#763"},{"ref":"#764","weight":-1}],"rule":"quarter-from-ytd","value":2161000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#762"},{"ref":"#335"},{"ref":"#332"},{"ref":"#338"},{"ref":"#765","weight":-1}],"rule":"component-sum","value":277238000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#333"},{"ref":"#330"},{"ref":"#336"},{"ref":"#763","weight":-1}],"rule":"component-sum","value":1076931000},"#766":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":135064000},"#767":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":0},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#766"},{"ref":"#420"},{"ref":"#419"},{"ref":"#421"},{"ref":"#767","weight":-1}],"rule":"component-sum","value":270697000},"#768":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":161648000},"#769":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":0},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#768"},{"ref":"#428"},{"ref":"#427"},{"ref":"#429"},{"ref":"#769","weight":-1}],"rule":"component-sum","value":340399000},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#28","weight":-1}],"rule":"quarter-from-ytd","value":165911000},"#771":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":0},"#772":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":0},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"#771"},{"ref":"#772","weight":-1}],"rule":"quarter-from-ytd","value":0},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#770"},{"ref":"#436"},{"ref":"#433"},{"ref":"#439"},{"ref":"#773","weight":-1}],"rule":"component-sum","value":329602000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#434"},{"ref":"#431"},{"ref":"#437"},{"ref":"#771","weight":-1}],"rule":"component-sum","value":1230777000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":93568000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":153549000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":0},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":61.61217257576518},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":35.831954265082},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":25.58882035337579},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":2.12683063258526},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":-89830000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":84642000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":-154648000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":434843000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-260000000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":63.52302349087648},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-65.23525075427676},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-45.28890510172287},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":2.7356207685879346},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":142414000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":-173662000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":21781000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-260000000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":62.21016596778178},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":3.8708704565798384},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":3.001622354049629},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":2.7356207685879346},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":142414000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":33904000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":73155000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-35345000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":25.62503324644928},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-3.1065482206500348},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-0.9332278312676205},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":2.7977842742810832},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":88095000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":-6113000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":-42266000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-10000000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":62.99253963319863},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":38.58843643145788},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":29.26049114081442},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":4.8831754769772076},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":145543000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":128621000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":116739000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":0},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":62.49523357066506},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":35.11873878717034},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":41.243522344395615},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":5.370465793139376},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":-52852000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":165010000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":112287000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":0},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":64.93492919471524},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":38.83796281910401},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":29.203472326193015},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":5.7956712036295706},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":-151163000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":143444000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":259915000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-45345000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":54.73057143892955},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":28.126646349318012},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":25.196983405955898},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":5.7956712036295706},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":-151163000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":430962000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":65.36820055409149},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":28.82221771741334},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":35.425636867355905},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":4.8432111569237515},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":-155079000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":176127000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":64.90226876533592},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":26.067329626913583},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":15.750930622622693},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":4.676096245513417},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":-192962000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":89236000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":63.93035745404426},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":35.313174946004324},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":34.613475420743846},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.6525299108890814},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":-301060000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":181021000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":63.548618035846694},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":29.115082713303163},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-3.014497200276137},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":5.515549254550444},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":-346561000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":4262000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":64.42952976380623},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":29.791773963270334},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":20.36899166183153},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":5.515549254550444},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":-346561000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":450646000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":63.76688736036742},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":27.381131225118306},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":19.56868152503997},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":5.7410020886928335},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":-371688000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":101333000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":290079000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":63.751934293536486},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":23.268658493036543},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":20.83217606369612},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":4.290177487755773},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":-127929000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":109434000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":57.90570135463812},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":11.357658835354961},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":7.231767591806548},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":2.6672135117835993},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":186802000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":47331000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":10359000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":62209000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-2422000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":46.59986550100874},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":16.329522528581037},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":6.548755884330867},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":2.527863318050138},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":226932000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":11563000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":42244000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":245265000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-7398000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":45.64473435745214},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":18.74687347814996},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":8.865904927232792},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":2.527863318050138},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":226932000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":54912000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":40.990782153376244},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-1.7522090105814334},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":17165000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":70940000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-3402000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":51.72056688091673},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":20.14588516046242},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":15.303308306223759},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":2.9171233512911017},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":211525000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":18449000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":12312000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":67119000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-3288000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":48.19429329130234},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":16.039329005141294},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":10.665365707209066},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":2.96419814698288},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":200196000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":13730000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":7132000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":72034000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-5954000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":46.65009047155992},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":11.332947649585801},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":119.55293509434892},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":3.162566844919786},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":191853000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":15527000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":37234000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":279525000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-17543000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":48.92750876642384},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":15.647689345701888},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":37.23391414034728},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":3.162566844919786},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":191853000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":58049000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-2801000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":67493000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-2135000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":51.20295292266731},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":18.31901246520634},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":9.93706886118843},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":3.5081725262137633},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":193983000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":16057000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":14650000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":69647000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-5626000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":51.23812417468127},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":18.61101048227829},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":11.387937784114149},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":3.8626326620268676},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":180837000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":16262000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":19272000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":72418000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-5005000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":50.48931383577053},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":18.539932508436447},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":10.426321709786276},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":3.498909797167305},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":162296000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":17281000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":9940000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":69328000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-7366000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":50.82240845707132},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":19.639276234192256},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":15.408422297179817},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":3.7041986541560044},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":153058000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":17353000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":41061000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":278886000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-20132000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":50.93134599591116},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":18.78068811267015},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":11.799961557951388},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":3.7041986541560044},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":153058000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":66953000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-82000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":70341000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-10550000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":50.95827072014796},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":18.690324817940123},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":11.50040457750549},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":4.571127946127946},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":154086000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":17356000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":17619000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":71168000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-3434000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":52.007467475643196},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":16.961670847675165},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":7.481477160025669},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":2.6212305789305996},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":141957000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":12653000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":23106000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":77259000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-3336000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":48.48559037493005},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":9.92935086737549},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":5.66125722812908},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":2.5909777464505086},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":118477000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":7713000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":17680000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":76908000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-4741000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":49.879121617084145},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":13.921160432475993},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":11.696102791395251},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":2.615464899941008},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":101151000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":4522000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":58323000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-22061000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":50.32893126847989},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":14.873451431894674},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":9.11708225728903},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":2.615464899941008},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":101151000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":42244000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":6710000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":83579000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-2698000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":41.896718998059626},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":7.855221379431998},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":3.6789998236020462},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":2.9112316209106024},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":95918000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":7475000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":-4411000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":71555000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-2255000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":39.15770337827602},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-8.400242387517043},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-10.622632934403878},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":2.3731398029763153},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":136844000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":-4789000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":4839000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":93794000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-3736000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":40.951391398626676},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-5.92925551138417},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-7.212233465847488},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":2.250390243902439},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":134813000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":-4654000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":72597000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":160519000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":0},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":61.69638347420694},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":28.25100682540463},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":19.246121319667626},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.8465408919896262},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":-1698000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":63514000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":8611000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":250931000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-13151000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":46.18058276909027},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":14.492556080705784},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-5.024858499085058},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":2.533667379799572},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":324912000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":26937000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":2128000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":58801000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-1652000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":44.068572325234726},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":23.10981510055705},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":13.498705442372572},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":3.177928142571238},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":314119000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":17737000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":16899000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":63787000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-736000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":45.854603288612985},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":18.186132416694456},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":9.427186209373318},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":3.3152352458054675},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":297637000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":14580000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":12858000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":60468000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-2588000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":46.098572464859096},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":17.238547554849923},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":5.775837291104937},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":2.8239640054196387},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":245037000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":11032000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":625000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":69432000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-4899000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":48.872282107695526},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":14.659718039798916},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":5.086099878317088},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":2.7263736263736265},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":228203000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":10343000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":9258000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":94680000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":8689000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":41.051703628175716},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-0.5607953097119551},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-3.62392726654771},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":2.2883956076716685},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":138788000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":-32000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":16396000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":0},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":40.88300285790047},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-1.236852184673404},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-3.969535370201231},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":2.2883956076716685},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":138788000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":-2000000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":7298000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":76887000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-2520000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":44.35244138408155},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":16.88700558864543},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":9.737430952664065},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":2.6065025545750116},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":112864000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":17060000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":23213000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":127845000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-2656000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":45.60278635320193},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-26.499050106862974},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-26.376355576664288},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":2.5223227589196218},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":88121000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":-26599000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":1920000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":116401000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-2420000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":41.80243551183956},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-14.037012726186159},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-13.14255483820403},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":2.620456939261147},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":85622000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":-18268000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":21485000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":164900000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":7596000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":44.69520384063229},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-27.274972599990736},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-31.039193590713328},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.605511784921047},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":76255000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":-39479000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":53916000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":0},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":44.1419258339448},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-14.30476378619405},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-16.763325243175107},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.605511784921047},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":76255000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":-67286000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":10264000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":149955000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":0},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":61.79145921103025},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":28.209977020298737},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":20.567790118728457},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.8279437342744727},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":66892000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":59410000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":59.21418141233966},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":18.974104320207676},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":13.296426130692796},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":2.699198306035349},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":210295000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":75443000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":61.10187472958448},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":20.162829874501252},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":15.150339677570642},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":2.699198306035349},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":210295000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":333541000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":296007000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":61.198463956240246},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":21.552845894740187},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":31.382624896311746},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":2.8282837984668303},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":71825000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":161269000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":287965000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":62.30485857076614},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":25.816631459632127},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":19.32840434849812},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":3.0596644989081767},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":-22247000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":98740000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":-20582000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":302563000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-5010000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":27.271285146225217},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-6.659451761188979},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-21.699357003863618},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":-17626000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":65633000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":41.076269953579406},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":13.198788568103367},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-2.1636491079576263},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":9805000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":18690000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":66461000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-1823000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":41.80386353426178},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":12.183874633334215},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-1.1455828334346343},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":-6709000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":65242000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-2834000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":42.563889358053245},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":15.236004105548986},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":0.2949239304135431},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.6739820309924167},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":373124000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":3453000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":262183000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-8137000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":41.61770557029178},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":13.069297082228118},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-1.1807029177718833},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.6739820309924167},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":373124000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":39922000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":11659000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":63445000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-3498000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":47.80481937372198},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":15.206554134423907},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":0.501182791387675},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-14052000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":67958000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-2614000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":44.55765610933792},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":7.305562375535368},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-33.312873393894755},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":2.1038753495805036},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":332377000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":-9372000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":3110000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":60715000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-2307000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":45.47171593162716},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":18.088852313047234},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":7.2663006084481205},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":2.4312314237426422},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":332095000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":13225000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":7894000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":58813000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-4732000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":46.88276850044241},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":17.39863204168481},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":5.499922753893906},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":2.533667379799572},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":324912000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":12089000},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":39.10201761864166},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-58.764430055554286},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":2.3293667471961723},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":24.32143997021118},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-13.138327634442026},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":36.48709469723016},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":31.71958112876025},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":20.04853331728926},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":13.932750504371217},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":13.994891553173233},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":19.321904161554308},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":15.40135850189515},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":8.778818576826971},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":11.236111027286059},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-3.389809996369357},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":17.119885945333223},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":21.678290213723283},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":11.521832365453049},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":11.958098167013228},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-0.09478672985781991},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":20.557727087101103},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":26.937604924454394},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":19.788238981040003},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":16.79147341054941},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":7.397689186805432},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-6.682320860475685},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":5.465079508492952},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":32.44950228630941},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":2.9342910983060784},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":2.7826450819886497},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":21.674832619346894},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":17.59851087417708},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":0.7682001991174916},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":9.833035941881214},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":4.830735688400459},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":7.888962155033565},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":22.968613947597564},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":1.8810067304772076},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":16.582794337845975},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":12.679911948975562},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":4.9138261202604365},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-7.25556276262726},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":24.69543616712032},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-8.716496251737713},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":1.1448938992042441},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":15.582107106103738},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-19.166871266061055},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":4.195728721179661},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":11.086922936475611},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":96797000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":-161781000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":81833000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":8502000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":144381000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":179663000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":158459000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":491005000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":191572000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":104055000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":198096000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":21547000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":515270000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":114959000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":122665000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":67739000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":17162000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":73175000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":23560000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":17478000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":19739000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":77280000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":19653000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":19755000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":20736000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":20738000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":80882000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":20679000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":15907000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":10976000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":8061000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":55623000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":11207000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":-757000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":3877000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":75621000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":46588000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":21850000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":18890000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":15273000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":16503000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":8362000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":22689000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":25183000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":-16973000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":-5929000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":-27279000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":-24998000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":71196000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":98276000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":403639000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":183952000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":121322000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":8157000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":58946000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":-4919000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":17300000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":14345000},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":805479000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#774"}],"scale":100,"value":20.78626506712155},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":1005213000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#775"}],"scale":100,"value":55.517188894294044},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":1005213000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#776"}],"scale":100,"value":55.517188894294044},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":1004474000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#777"}],"scale":100,"value":55.646836055487746},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":1112264000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#778"}],"scale":100,"value":50.31350470751548},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":1260038000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#779"}],"scale":100,"value":44.54460897211037},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":1378385000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#780"}],"scale":100,"value":40.808119647268356},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":1378385000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#781"}],"scale":100,"value":40.808119647268356},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":1508740000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#782"}],"scale":100,"value":37.32916208226732},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":1590741000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#783"}],"scale":100,"value":35.458695035835504},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":1745034000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#784"}],"scale":100,"value":32.39627422732165},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":1654264000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#785"}],"scale":100,"value":34.22990526300518},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":1654264000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#786"}],"scale":100,"value":34.22990526300518},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":1731039000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#787"}],"scale":100,"value":32.7459404438606},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":1734426000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#788"}],"scale":100,"value":32.728003385558104},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":1688014000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#789"}],"scale":100,"value":33.69687692163691},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":171594000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#790"}],"scale":100,"value":162.07443150692916},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":171594000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#791"}],"scale":100,"value":162.07443150692916},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":181499000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#792"}],"scale":100,"value":148.03332249764463},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":190357000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#793"}],"scale":100,"value":140.93151289419353},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":291434000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#794"}],"scale":100,"value":92.00813906407626},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":291434000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#795"}],"scale":100,"value":92.00813906407626},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":301386000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#796"}],"scale":100,"value":88.83027081549906},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":311834000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#797"}],"scale":100,"value":85.71900434205378},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":322388000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#798"}],"scale":100,"value":82.78223755226621},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":337461000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#799"}],"scale":100,"value":78.9599390744412},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":337461000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#800"}],"scale":100,"value":78.9599390744412},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":349360000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#801"}],"scale":100,"value":76.18130295397299},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":291089000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#802"}],"scale":100,"value":68.30969222471478},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":297705000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#803"}],"scale":100,"value":66.01803799062832},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":308671000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#804"}],"scale":100,"value":62.872767444949474},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":308671000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#805"}],"scale":100,"value":62.872767444949474},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":310029000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#806"}],"scale":100,"value":61.81066932448255},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":742736000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#807"}],"scale":100,"value":30.583275888067902},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":736386000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#808"}],"scale":100,"value":30.25682182985554},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":737061000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#809"}],"scale":100,"value":23.027809095855023},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":168219000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#810"}],"scale":100,"value":210.1474863124855},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":178780000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#811"}],"scale":100,"value":197.44881977849872},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":186120000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#812"}],"scale":100,"value":189.38749194068342},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":177076000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#813"}],"scale":100,"value":168.42033928934467},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":167925000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#814"}],"scale":100,"value":160.24117909781154},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":732605000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#815"}],"scale":100,"value":29.811426348441522},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":732605000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#816"}],"scale":100,"value":29.811426348441522},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":709844000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#817"}],"scale":100,"value":25.600695364051816},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":687761000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#818"}],"scale":100,"value":26.116776031208516},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":676441000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#819"}],"scale":100,"value":26.180701642863163},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":639202000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#820"}],"scale":100,"value":27.3408093216229},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":639202000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#821"}],"scale":100,"value":27.3408093216229},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":688097000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#822"}],"scale":100,"value":25.03237188942838},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":1659213000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#823"}],"scale":100,"value":34.318438922549426},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":1659213000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#824"}],"scale":100,"value":34.318438922549426},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":1782695000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#825"}],"scale":100,"value":31.996892345577905},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":1882829000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#826"}],"scale":100,"value":30.32941387667175},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":153593000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#827"}],"scale":100,"value":255.78183901610097},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":153593000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#828"}],"scale":100,"value":255.78183901610097},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":158995000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#829"}],"scale":100,"value":223.01141545331612},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":163872000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#830"}],"scale":100,"value":216.03263522749467},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":168219000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#831"}],"scale":100,"value":210.1474863124855},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":107037000},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":971877000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#833"}],"scale":100,"value":11.013430711911075},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":28067000},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":1092521000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#835"}],"scale":100,"value":2.569012403422909},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":1092521000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#836"}],"scale":100,"value":2.569012403422909},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":-17702000},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":1141225000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"#838"}],"scale":100,"value":-1.551140222129729},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":33371000},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":1175772000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#840"}],"scale":100,"value":2.8382203352350626},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":104096000},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":1308774000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#842"}],"scale":100,"value":7.953703236769679},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":326661000},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":1486203500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#844"}],"scale":100,"value":21.979560672545855},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":1486203500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#845"}],"scale":100,"value":21.979560672545855},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":460534000},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":1590309000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#847"}],"scale":100,"value":28.958774678380113},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":428476000},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":1638775500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#849"}],"scale":100,"value":26.146107261183733},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":427612000},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":1785620000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#851"}],"scale":100,"value":23.9475364299235},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":312442000},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":1815744500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"#853"}],"scale":100,"value":17.207376918944266},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":1815744500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#854"}],"scale":100,"value":17.207376918944266},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":254321000},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":1943279000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#856"}],"scale":100,"value":13.087209813927903},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":271003000},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":2027954000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#858"}],"scale":100,"value":13.36337017506314},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":167681000},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":2163015000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"#860"}],"scale":100,"value":7.75218849615005},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":26762000},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":249138500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"#862"}],"scale":100,"value":10.741816298966238},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":249138500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#863"}],"scale":100,"value":10.741816298966238},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":26822000},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":263572500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"#865"}],"scale":100,"value":10.17632719650191},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":31128000},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":267995000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"#867"}],"scale":100,"value":11.61514207354615},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":123385000},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":319878000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"#869"}],"scale":100,"value":38.572518272591424},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":319878000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#870"}],"scale":100,"value":38.572518272591424},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":127458000},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":321076000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"#872"}],"scale":100,"value":39.69714335546724},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":123608000},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":334840500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#873"},{"ref":"#874"}],"scale":100,"value":36.91548662721505},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":124351000},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":352919500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"#876"}],"scale":100,"value":35.23494734634952},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":40518000},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":411844500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"#878"}],"scale":100,"value":9.83817921569913},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":411844500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#879"}],"scale":100,"value":9.83817921569913},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":42256000},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":418248500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#880"},{"ref":"#881"}],"scale":100,"value":10.103084649436877},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":38923000},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":396026500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#882"},{"ref":"#883"}],"scale":100,"value":9.828382696612474},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":34510000},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":413613500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#884"},{"ref":"#885"}],"scale":100,"value":8.343538109853764},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":31667000},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":422875000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"#887"}],"scale":100,"value":7.488501330180314},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":422875000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#888"}],"scale":100,"value":7.488501330180314},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":25055000},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":424016500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#889"},{"ref":"#890"}],"scale":100,"value":5.90896816515395},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":11631000},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":634972500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#891"},{"ref":"#892"}],"scale":100,"value":1.8317328703211555},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":389000},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":641001500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"#894"}],"scale":100,"value":0.06068628544550988},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":32390000},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":935813000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"#896"}],"scale":100,"value":3.4611615782212897},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":242766000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#897"}],"scale":100,"value":-6.074161950190718},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":-4798000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#898"},{"ref":"totalAssets@2016Q1"}],"scale":100,"value":-1.9248745301147785},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":26975000},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":246408500},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#900"}],"scale":100,"value":10.947268458677359},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":25809000},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":245550500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#902"}],"scale":100,"value":10.510668884811881},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":20577000},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":249413000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"#904"}],"scale":100,"value":8.25017140245296},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-13473000},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":637870000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"#906"}],"scale":100,"value":-2.1121858685939143},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":637870000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#907"}],"scale":100,"value":-2.1121858685939143},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":-7802000},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":623786500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"#909"}],"scale":100,"value":-1.2507484531967268},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-27447000},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":868748500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#911"}],"scale":100,"value":-3.159372361506236},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-34476000},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":863705000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"#913"}],"scale":100,"value":-3.991640664347202},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":-71279000},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":866802500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"#915"}],"scale":100,"value":-8.223211169787813},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":866802500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#916"}],"scale":100,"value":-8.223211169787813},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-37325000},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":888307000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#918"}],"scale":100,"value":-4.2018131119083835},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":233559000},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":2103869500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#920"}],"scale":100,"value":11.101401489018212},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":2103869500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#921"}],"scale":100,"value":11.101401489018212},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":279031000},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":2200905500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#923"}],"scale":100,"value":12.678009119428344},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":275305000},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":2265369500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#925"}],"scale":100,"value":12.152763599933698},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":-3561000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"totalAssets@2014Q4"}],"scale":100,"value":-1.464509999876621},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"totalAssets@FY2014"}],"scale":100,"value":-1.464509999876621},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":-24688000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#927"},{"ref":"totalAssets@2015Q2"}],"scale":100,"value":-10.570755726825091},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":-18435000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"totalAssets@2015Q3"}],"scale":100,"value":-7.80707400945234},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":-14746000},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":242766000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"#930"}],"scale":100,"value":-6.074161950190718},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":568697000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#931"}],"scale":100,"value":18.821446218284958},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":455793000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#932"}],"scale":100,"value":6.157839194546647},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":455793000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#933"}],"scale":100,"value":6.157839194546647},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":480683000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"#934"}],"scale":100,"value":-3.6826765248614994},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":559988500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#935"}],"scale":100,"value":5.9592295198919265},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":668404500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#936"}],"scale":100,"value":15.573802989058272},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":631519500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#937"}],"scale":100,"value":51.72619372798465},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":631519500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#938"}],"scale":100,"value":51.72619372798465},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":695528000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#939"}],"scale":100,"value":66.21358162431994},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":789665000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#940"}],"scale":100,"value":54.2604775442751},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":939233500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#941"}],"scale":100,"value":45.52776279806885},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":951951500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"#942"}],"scale":100,"value":32.82120990407599},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":951951500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#943"}],"scale":100,"value":32.82120990407599},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1054867000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#944"}],"scale":100,"value":24.109295295046675},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":1096734000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#945"}],"scale":100,"value":24.710002607742627},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1149457000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"#946"}],"scale":100,"value":14.587844521369655},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":-145902500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"#947"}],"scale":100,"value":-18.342386182553415},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":-145902500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#948"}],"scale":100,"value":-18.342386182553415},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":-126774000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"#949"}],"scale":100,"value":-21.15733510025715},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":-99536000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"#950"}],"scale":100,"value":-31.273107217489148},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":-41612500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"#951"}],"scale":100,"value":-296.5094623009913},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":-41612500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#952"}],"scale":100,"value":-296.5094623009913},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":-33748000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"#953"}],"scale":100,"value":-377.6757141163921},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":-21323500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#873"},{"ref":"#954"}],"scale":100,"value":-579.6796961099257},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":-11204000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"#955"}],"scale":100,"value":-1109.8803998571939},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":47146500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"#956"}],"scale":100,"value":85.94063186026534},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":47146500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#957"}],"scale":100,"value":85.94063186026534},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":58438500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#880"},{"ref":"#958"}],"scale":100,"value":72.30849525569616},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":68390000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#882"},{"ref":"#959"}],"scale":100,"value":56.91329141687381},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":78337000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#884"},{"ref":"#960"}],"scale":100,"value":44.05325708158341},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":92801500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"#961"}],"scale":100,"value":34.123370850686676},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":92801500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#962"}],"scale":100,"value":34.123370850686676},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":100805500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#889"},{"ref":"#963"}],"scale":100,"value":24.8547946292613},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":303915000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#891"},{"ref":"#964"}],"scale":100,"value":3.827056907358965},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":307372500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"#965"}],"scale":100,"value":0.1265565397034543},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":537736000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"#966"}],"scale":100,"value":6.023401817992472},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":-212279500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#967"}],"scale":100,"value":6.946502135156715},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#898"},{"ref":"equity@2016Q1"}],"scale":100,"value":2.754005016674416},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":-180975000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#968"}],"scale":100,"value":-14.905373670396463},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":-155650500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#969"}],"scale":100,"value":-16.581379436622434},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":-137689500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"#970"}],"scale":100,"value":-14.944494678243439},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":314403000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"#971"}],"scale":100,"value":-4.285264453583458},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":314403000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#972"}],"scale":100,"value":-4.285264453583458},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":323258500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"#973"}],"scale":100,"value":-2.4135482903001777},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":511861500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#974"}],"scale":100,"value":-5.362192702518161},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":506461500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"#975"}],"scale":100,"value":-6.8072301645830935},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":489322000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"#976"}],"scale":100,"value":-14.566890513812991},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":489322000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#977"}],"scale":100,"value":-14.566890513812991},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":521984500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#978"}],"scale":100,"value":-7.150595467873089},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":1088904000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#979"}],"scale":100,"value":21.448998258799673},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":1088904000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#980"}],"scale":100,"value":21.448998258799673},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":1188241000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#981"}],"scale":100,"value":23.482694167260682},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":1239280500},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#982"}],"scale":100,"value":22.214906149172847},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":-204311000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#983"}],"scale":100,"value":30.128089040727126},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":-237393500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#984"}],"scale":100,"value":1.5000410710487018},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":-237393500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#985"}],"scale":100,"value":1.5000410710487018},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#927"},{"ref":"equity@2015Q2"}],"scale":100,"value":12.62283850252068},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"equity@2015Q3"}],"scale":100,"value":9.695232585658314},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":-212279500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"#986"}],"scale":100,"value":6.946502135156715},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":137219000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":134.4322200777875},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":133604000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#988"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":103.11974189963107},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":509853000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#989"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":119.90672800135465},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":91904000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":43.998468019915734},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":97977000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":43.79388797754367},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":80654000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":33.705263861725435},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":90833000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#993"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":34.515476923310764},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":361368000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":38.64646263719693},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":69191000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":23.003550720783018},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":72391000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":22.50264221324214},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":58788000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#997"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":18.374350671675856},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":37111000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#998"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":10.483362947352948},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":237481000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":18.3180876083457},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":2789000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":0.7538347185620742},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":-16046000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":-4.071648426378682},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":5280000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":1.394118299386915},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":3149000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":4.42269069254646},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":8392000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1004"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":2.859664486933533},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":10871000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":13.943257317292158},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":6878000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1006"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":9.413793575407524},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":6891000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1007"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":9.268325487558847},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":29525000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":9.781251138799352},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":1271000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":1.5622119249253386},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":-3264000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1010"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":-3.6741447820164974},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":8959000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":11.207015173690603},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":5030000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":6.191455053482842},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":11996000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":3.6200351260494035},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":3880000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":4.695631126709432},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":132000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":0.1542542624425991},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":-3124000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1016"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":-3.514060742407199},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":3075000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":3.564349549674861},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":3963000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":1.154135141274537},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":4194000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1019"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":4.847994451508497},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-19695000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-22.979989498862373},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":2768000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":3.2270098862152485},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":122659000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":121.36764822290824},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-8139000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-2.6986074270556992},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":1651000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":2.20654076954947},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":4652000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1025"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":6.34530921788472},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":-1060000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1026"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":-1.430055448376344},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":4885000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":6.38779192928316},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":4806000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1028"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":5.379088039755553},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-7927000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-2.282221588831601},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":1805000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1030"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":1.9899894161227838},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":35054000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":53.10407514013029},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":13529000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":15.279409107336473},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":35410000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":37.609397569886994},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":85798000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1034"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":25.278571639020655},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":116371000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1035"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":125.79424704623334},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":15676000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":4.008079568407874},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":7699000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1037"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":0.5019199301132371},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":4569000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":1.225708491163302},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":10135000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":2.680897776719693},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":17928000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":6.319975182605253},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":1487000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":2.027653539871288},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-2299000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-3.040482456720406},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-1559000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-2.059934991147172},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-5768000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1044"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-7.493926126102712},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2012-12-31","value":-173105000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2013-12-31","value":-235517000}},"quality":[{"metric":"dilutedShares","periodKey":"FY2014","rule":"unit-sanity","severity":"error","message":"Differs from the adjacent year by a factor of 997 (1.808e+7) — a unit-scale tagging error, not a real change."},{"metric":"dilutedShares","periodKey":"FY2013","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives -6.167e+10 against net income -6.156e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"capex","periodKey":"2020Q4","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -8.6890e+6, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"capex","periodKey":"2021Q4","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -7.5960e+6, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"2021Q1","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 39 of 62 period(s), by up to 44.0% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}