{"schemaVersion":2,"ticker":"LTH","company":{"ticker":"LTH","name":"Life Time Group Holdings, Inc.","exchange":"NYSE","cik":1869198,"sic":"7997","sicDescription":"Services-Membership Sports & Recreation Clubs","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:44.059Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[1900371000,948379000,1318053000,1822557000,2216593000,2620995000,2995255000],"costOfRevenue":[null,null,null,null,1184370000,1392421000,1568611000],"grossProfit":[null,null,null,null,1032223000,1228574000,1426644000],"operatingExpenses":[235584000,217332000,525496000,171121000,288894000,292565000,310936000],"operatingIncome":[168279000,-359149000,-495188000,110619000,225210000,357483000,481293000],"pretaxIncome":[40129000,-487730000,-719713000,-2618000,94790000,208768000,493503000],"netIncome":[30025000,-360192000,-579369000,-1793000,76063000,156240000,373671000],"dilutedEps":[0.22,-2.48,-3.73,-0.01,0.37,0.74,1.66],"cash":[47951000,33195000,31637000,25509000,11161000,10879000,204807000],"currentAssets":[null,165699000,131524000,131036000,174524000,170975000,385760000],"totalAssets":[null,6017558000,6256675000,6625363000,7032141000,7152537000,8007951000],"currentLiabilities":[null,443132000,406252000,457406000,557198000,520103000,609510000],"totalLiabilities":[null,4536145000,4165283000,4501102000,4778029000,4542187000,4881740000],"totalDebt":[null,2272596000,1799246000,1820922000,1932875000,1535741000,1507787000],"equity":[1750183000,1481413000,2091392000,2124261000,2254112000,2610350000,3126211000],"temporaryEquity":[null,0,null,null,null,null,null],"operatingCashFlow":[358718000,-95981000,-20029000,200969000,463004000,575117000,870525000],"capex":[624017000,265617000,328909000,591178000,697993000,524535000,891483000],"depreciationAndAmortization":[220468000,247693000,235124000,228883000,244397000,274681000,296345000],"dilutedShares":[139405000,145137000,155470000,193570000,204005000,211164000,225495000],"sharesOutstanding":[null,145196000,193060000,194271000,196671000,207495000,221077000],"totalCosts":[1732092000,1307528000,1813241000,1711938000,1991383000,2263512000,2513962000],"freeCashFlow":[-265299000,-361598000,-348938000,-390209000,-234989000,50582000,-20958000],"capexOutflow":[-624017000,-265617000,-328909000,-591178000,-697993000,-524535000,-891483000],"operatingMargin":[8.855060406625864,-37.86977569094213,-37.569657669304654,6.069439803528779,10.16018727840429,13.639209536836203,16.06851503461308],"netMargin":[1.5799546509602598,-37.9797528203387,-43.956426638382524,-0.09837826745610699,3.431527574074266,5.961094927689675,12.475431974906979],"currentRatio":[null,0.3739269563019597,0.32374979077026084,0.2864763470527278,0.31321720465615455,0.32873296250934914,0.6329018391822939],"netDebt":[null,2239401000,1767609000,1795413000,1921714000,1524862000,1302980000],"grossMargin":[null,null,null,null,46.5679987259727,46.874335891522115,47.63013499685336],"fcfMargin":[-13.960379315407359,-38.128005786716066,-26.473745744670357,-21.409975106402708,-10.601359834665182,1.9298777754249818,-0.6997067027682117],"debtToCapital":[null,60.537841012102,46.245525798082475,46.15557757396805,46.163864373116034,37.04069688774318,32.53749785822092],"returnOnAssets":[null,-5.985683893699072,-9.440410655394924,-0.027837210230244623,1.1138638509642758,2.2029403839833375,4.92953788822629],"returnOnEquity":[1.792504673795492,-22.291895397815818,-32.432164643746304,-0.0850639272255093,3.474486984092036,6.423731956380788,13.027700742657492],"revenueGrowth":[null,-50.09506038557734,38.979564077230734,38.27645777521844,21.61995482171477,18.244305562635986,14.279309956714915]}},"quarterly":{"keys":["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":["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":[231030000,228469000,249298000,323187000,385040000,360528000,392254000,461267000,496381000,472655000,510851000,561731000,585177000,558834000,596717000,667761000,693234000,663283000,706041000,761469000,782649000,745096000,788700000,865996000],"costOfRevenue":[null,null,null,null,null,null,null,null,null,null,null,302603000,319401000,288257000,321900000,355510000,371134000,343877000,370987000,403925000,414328000,379371000,406704000,453732000],"grossProfit":[null,null,null,null,null,null,null,null,null,null,null,259128000,265776000,270577000,274817000,312251000,322100000,319406000,335054000,357544000,368321000,365725000,381996000,412264000],"operatingExpenses":[32404000,30433000,45404000,52452000,60300000,367340000,50026000,44038000,26081000,50876000,44924000,81034000,86184000,75652000,64575000,62834000,80379000,83677000,75300000,92917000,70071000,71548000,76574000,84868000],"operatingIncome":[-90796000,-79679000,-82244000,-57120000,-17546000,-338278000,-10916000,20810000,55734000,44991000,67384000,52408000,46749000,58669000,72057000,104756000,93695000,86975000,107670000,108449000,135645000,129529000,134838000,149705000],"pretaxIncome":[-121726000,-112330000,-178754000,-97289000,-57423000,-386247000,-40833000,-6275000,28133000,16357000,36332000,20517000,13730000,24211000,34831000,66623000,57568000,49746000,82547000,99575000,139348000,172033000,119267000,134533000],"netIncome":[-93647000,-83888000,-152801000,-76356000,-45442000,-304770000,-37966000,-2285000,24732000,13726000,27460000,17004000,7915000,23684000,24917000,52805000,41355000,37163000,76142000,72102000,102427000,123000000,88098000,101358000],"dilutedEps":[-0.64,-0.5800209375043046,-1.08,-0.57,-0.36,-1.5540715650698902,-0.2,-0.01,0.12,0.06969235998104929,0.14,0.08,0.04,0.10998251354343205,0.12,0.26,0.19,0.1709016293361914,0.34,0.32,0.45,0.548999801547926,0.39,0.45],"cash":[40057000,33195000,168166000,104200000,44827000,31637000,41096000,61289000,107069000,25509000,35337000,30858000,25441000,11161000,18598000,34527000,120947000,10879000,59001000,175509000,218897000,204807000,119951000,223647000],"currentAssets":[null,165699000,null,null,131946000,131524000,143061000,174407000,208263000,131036000,156873000,153416000,153272000,174524000,191470000,196079000,269192000,170975000,223808000,368023000,410266000,385760000,323002000,436089000],"totalAssets":[null,6017558000,null,null,6157501000,6256675000,6333440000,6499244000,6601547000,6625363000,6735302000,6828036000,6897063000,7032141000,7093637000,7124253000,7179659000,7152537000,7313084000,7600207000,7826875000,8007951000,8105870000,8358157000],"currentLiabilities":[null,443132000,null,null,411779000,406252000,413842000,459283000,457167000,457406000,476402000,535324000,523185000,557198000,449519000,441576000,456735000,520103000,522601000,568658000,613395000,609510000,608677000,663560000],"totalLiabilities":[null,4536145000,null,null,4802745000,4165283000,4256440000,4420587000,4496374000,4501102000,4573265000,4627324000,4680174000,4778029000,4790778000,4756756000,4617859000,4542187000,4578613000,4730964000,4841523000,4881740000,4886599000,5055989000],"totalDebt":[null,2272596000,null,null,2363341000,1799246000,1827875000,1829145000,1790294000,1820922000,1890498000,1857187000,1879998000,1932875000,2010441000,1842996000,1652191000,1535741000,1520838000,1515911000,1512873000,1507787000,1502804000,1497773000],"equity":[1560466000,1481413000,1325492000,1249669000,1201136000,2091392000,2077000000,2078657000,2105173000,2124261000,2162037000,2200712000,2216889000,2254112000,2302859000,2367497000,2561800000,2610350000,2734471000,2869243000,2985352000,3126211000,3219271000,3302168000],"temporaryEquity":[null,0,null,null,153620000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"operatingCashFlow":[null,-39816000,-38156000,25117000,-2283000,-4707000,9062000,71263000,44995000,75649000,74348000,141943000,114655000,132058000,90407000,170423000,151146000,163141000,183856000,195698000,251112000,239859000,198793000,209558000],"capex":[null,51741000,43329000,78644000,79768000,127168000,110754000,141886000,157306000,181232000,170814000,166262000,192889000,168028000,156801000,144306000,87106000,136322000,142482000,222004000,222494000,304503000,260016000,263260000],"depreciationAndAmortization":[61359000,59210000,61206000,57822000,57977000,58119000,58107000,57173000,56400000,57203000,58197000,58252000,63618000,64330000,65903000,69714000,69451000,69613000,70919000,72988000,75094000,77344000,80693000,83352000],"dilutedShares":[145196000,145194000,145196000,145196000,145196000,186292000,192465000,193692000,198381000,194188000,202855000,204821000,204298000,204158000,202756000,206044000,214633000,221133000,223619000,225511000,226007000,226755000,227454000,227337000],"sharesOutstanding":[null,145196000,null,null,145196000,193060000,193060000,193796000,193991000,194271000,194998000,196031000,196183000,196671000,198791000,199052000,206613000,207495000,217899000,219902000,220262000,221077000,222447000,223217000],"totalCosts":[321826000,308148000,331542000,380307000,402586000,698806000,403170000,440457000,440647000,427664000,443467000,509323000,538428000,500165000,524660000,563005000,599539000,576308000,598371000,653020000,647004000,615567000,653862000,716291000],"freeCashFlow":[null,-91557000,-81485000,-53527000,-82051000,-131875000,-101692000,-70623000,-112311000,-105583000,-96466000,-24319000,-78234000,-35970000,-66394000,26117000,64040000,26819000,41374000,-26306000,28618000,-64644000,-61223000,-53702000],"capexOutflow":[null,-51741000,-43329000,-78644000,-79768000,-127168000,-110754000,-141886000,-157306000,-181232000,-170814000,-166262000,-192889000,-168028000,-156801000,-144306000,-87106000,-136322000,-142482000,-222004000,-222494000,-304503000,-260016000,-263260000],"operatingMargin":[-39.30052374150543,-34.875190944942204,-32.9902365843288,-17.673978223133975,-4.556929150218159,-93.8284959836684,-2.7828906779790645,4.5114868395094385,11.228068761697164,9.51878219843226,13.190538924265589,9.32973255882264,7.988864907540795,10.49846644978652,12.075573513072362,15.687648724618539,13.515638298179258,13.11280403688923,15.249822602370116,14.242076827815708,17.33152409317587,17.384202840976197,17.09623430962343,17.28703134887459],"netMargin":[-40.53456261091633,-36.71745400907781,-61.29250936630057,-23.625950301218797,-11.80189071265323,-84.53434962055651,-9.678932528412712,-0.4953746962171584,4.982463067683896,2.904020903195777,5.375344278468673,3.0270716766566204,1.3525822101688891,4.2381100648851,4.175681269345436,7.907769396535587,5.965518136733052,5.60288745527927,10.784359548524803,9.46880306355216,13.087220452591136,16.50793991646714,11.170026626093572,11.704211104901177],"currentRatio":[null,0.3739269563019597,null,null,0.32042916224479634,0.32374979077026084,0.34568990097670127,0.379737547438072,0.455551253699414,0.2864763470527278,0.32928703070096266,0.28658532029201006,0.2929594694037482,0.31321720465615455,0.42594417588578015,0.4440436074424335,0.5893833404490569,0.32873296250934914,0.4282578869921795,0.6471780929838321,0.6688447085483253,0.6329018391822939,0.5306624038693757,0.6571960335161854],"netDebt":[null,2239401000,null,null,2318514000,1767609000,1786779000,1767856000,1683225000,1795413000,1855161000,1826329000,1854557000,1921714000,1991843000,1808469000,1531244000,1524862000,1461837000,1340402000,1293976000,1302980000,1382853000,1274126000],"grossMargin":[null,null,null,null,null,null,null,null,null,null,null,46.130265198110834,45.418052999348916,48.41813490231446,46.054830011546514,46.76089199578891,46.46338754302299,48.15531228751529,47.45531775066887,46.95450504222759,47.06081525690316,49.08427907276378,48.4336249524534,47.60576261322223],"fcfMargin":[null,-40.07414572655371,-32.68578167494324,-16.562237961304135,-21.30973405360482,-36.57829627657214,-25.925038367996244,-15.310655217043493,-22.62596674731708,-22.33828056404777,-18.883392613501783,-4.329296406999079,-13.369288266627022,-6.436616240243078,-11.126547425328926,3.9111298803014853,9.237861962915842,4.043372135272576,5.859999631749431,-3.45463833721399,3.6565561318036566,-8.675929007805705,-7.762520603524788,-6.201183377290427],"debtToCapital":[null,60.537841012102,null,null,66.30260203670834,46.245525798082475,46.8100771471558,46.80751481267475,45.958392151698376,46.15557757396805,46.649763666445814,45.76720613302599,45.88845140224761,46.163864373116034,46.61027519532608,43.77150134200437,39.207274054453364,37.04069688774318,35.7397782393711,34.56916222326514,33.632666218341676,32.53749785822092,31.825076899456278,31.20398771568234],"returnOnAssets":[null,null,null,null,-5.821956017546729,-9.440410655394924,-7.334623837914308,-6.007821832816247,-5.020578337819562,-0.027837210230244623,0.9738198213722484,1.2443949553097107,0.9794341787784075,1.1138638509642758,1.0632775225922972,1.5670690307518715,2.0283273335937158,2.2029403839833375,2.880114080088037,3.0800722063831203,3.836115654687485,4.92953788822629,5.001986516076252,5.199568076025838],"returnOnEquity":[null,null,null,-28.034712164629795,-25.96224944796535,-32.432164643746304,-27.305516074688786,-23.46302615789439,-19.37441418814757,-0.0850639272255093,3.002238480107628,3.875431167538953,3.0589565813725024,3.474486984092036,3.2932458001261398,4.786164555956175,5.974902321536304,6.423731956380788,8.23710179797631,8.660426142982084,10.377721757038568,13.027700742657492,12.954105166129134,13.445320689223259],"revenueGrowth":[null,null,null,null,66.662338224473,57.80171489348665,57.343420324270554,42.72449077469081,28.916735923540404,31.100774419739928,30.234745853452093,21.780010276044038,17.888678253196645,18.232960616094186,16.808423591223274,18.875582796747903,18.465694994847716,18.690523482823163,18.320912593406934,14.033164560374157,12.898242152000616,12.334554028974054,11.707393763251716,13.72701974735675]}},"filings":[{"accn":"0001869198-22-000010","filed":"2022-03-10","form":"10-K"},{"accn":"0001869198-21-000006","filed":"2021-11-17","form":"10-Q"},{"accn":"0001869198-23-000014","filed":"2023-03-08","form":"10-K"},{"accn":"0001869198-22-000042","filed":"2022-05-11","form":"10-Q"},{"accn":"0001869198-22-000057","filed":"2022-08-10","form":"10-Q"},{"accn":"0001869198-22-000069","filed":"2022-11-09","form":"10-Q"},{"accn":"0001869198-24-000008","filed":"2024-02-28","form":"10-K"},{"accn":"0001869198-23-000035","filed":"2023-05-01","form":"10-Q"},{"accn":"0001869198-23-000053","filed":"2023-07-31","form":"10-Q"},{"accn":"0001869198-23-000063","filed":"2023-10-31","form":"10-Q"},{"accn":"0001869198-25-000009","filed":"2025-02-27","form":"10-K"},{"accn":"0001869198-24-000026","filed":"2024-05-07","form":"10-Q"},{"accn":"0001869198-24-000032","filed":"2024-08-01","form":"10-Q"},{"accn":"0001869198-24-000052","filed":"2024-10-28","form":"10-Q"},{"accn":"0001869198-26-000010","filed":"2026-02-24","form":"10-K"},{"accn":"0001869198-25-000025","filed":"2025-05-08","form":"10-Q"},{"accn":"0001869198-25-000034","filed":"2025-08-05","form":"10-Q"},{"accn":"0001869198-25-000046","filed":"2025-11-04","form":"10-Q"},{"accn":"0001869198-26-000030","filed":"2026-05-05","form":"10-Q"},{"accn":"0001869198-26-000042","filed":"2026-07-30","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1900371000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":1900371000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":231030000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":231030000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":948379000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":719910000},"#4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":228469000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":228469000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":948379000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":249298000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":249298000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":323187000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":323187000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":385040000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":385040000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1318053000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":957525000},"#10":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":360528000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":360528000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":1318053000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":392254000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":392254000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":461267000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":461267000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":496381000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":496381000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1822557000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1349902000},"#16":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":472655000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":472655000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":1822557000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":510851000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":510851000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":561731000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":561731000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":585177000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":585177000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2216593000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1657759000},"#22":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":558834000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":558834000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":2216593000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":596717000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":596717000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":667761000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":667761000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":693234000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":693234000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2620995000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1957712000},"#28":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":663283000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":663283000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":2620995000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":706041000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":706041000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":761469000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":761469000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":782649000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":782649000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2995255000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2250159000},"#34":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":745096000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":745096000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":2995255000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":788700000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":788700000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":865996000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":865996000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":302603000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":319401000},"#37":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1184370000},"#38":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":896113000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#38","weight":-1}],"rule":"quarter-from-ytd","value":288257000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1184370000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":321900000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":355510000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":371134000},"#39":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1392421000},"#40":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1048544000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":343877000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1392421000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":370987000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":403925000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":414328000},"#41":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1568611000},"#42":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1189240000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#42","weight":-1}],"rule":"quarter-from-ytd","value":379371000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1568611000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":406704000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":453732000},"grossProfit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"costOfRevenue@2023Q2","weight":-1}],"rule":"accounting-identity","value":259128000},"grossProfit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"costOfRevenue@2023Q3","weight":-1}],"rule":"accounting-identity","value":265776000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"costOfRevenue@2023Q4","weight":-1}],"rule":"accounting-identity","value":270577000},"grossProfit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"costOfRevenue@FY2023","weight":-1}],"rule":"accounting-identity","value":1032223000},"grossProfit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"costOfRevenue@2024Q1","weight":-1}],"rule":"accounting-identity","value":274817000},"grossProfit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"costOfRevenue@2024Q2","weight":-1}],"rule":"accounting-identity","value":312251000},"grossProfit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"costOfRevenue@2024Q3","weight":-1}],"rule":"accounting-identity","value":322100000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"costOfRevenue@2024Q4","weight":-1}],"rule":"accounting-identity","value":319406000},"grossProfit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"costOfRevenue@FY2024","weight":-1}],"rule":"accounting-identity","value":1228574000},"grossProfit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"costOfRevenue@2025Q1","weight":-1}],"rule":"accounting-identity","value":335054000},"grossProfit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"costOfRevenue@2025Q2","weight":-1}],"rule":"accounting-identity","value":357544000},"grossProfit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"costOfRevenue@2025Q3","weight":-1}],"rule":"accounting-identity","value":368321000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"costOfRevenue@2025Q4","weight":-1}],"rule":"accounting-identity","value":365725000},"grossProfit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"costOfRevenue@FY2025","weight":-1}],"rule":"accounting-identity","value":1426644000},"grossProfit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"costOfRevenue@2026Q1","weight":-1}],"rule":"accounting-identity","value":381996000},"grossProfit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"costOfRevenue@2026Q2","weight":-1}],"rule":"accounting-identity","value":412264000},"#43":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":227684000},"#44":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":7900000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44"}],"rule":"component-sum","value":235584000},"#45":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":32204000},"#46":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":200000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46"}],"rule":"component-sum","value":32404000},"#47":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":149898000},"#48":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":119665000},"#49":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":30233000},"#50":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3800000},"#51":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":3600000},"#52":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":200000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#52"}],"rule":"component-sum","value":30433000},"#53":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-63634000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#50"},{"ref":"#53","weight":-1}],"rule":"component-sum","value":217332000},"#54":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":38270000},"#55":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":200000},"#56":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":3,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-6934000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"component-sum","value":45404000},"#57":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":43322000},"#58":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":200000},"#59":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":4,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-8930000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"component-sum","value":52452000},"#60":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":45304000},"#61":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":200000},"#62":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":5,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-14796000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"component-sum","value":60300000},"#63":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":480543000},"#64":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":126896000},"#65":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":353647000},"#66":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1300000},"#67":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":600000},"#68":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":700000},"#69":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-43653000},"#70":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-30660000},"#71":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":-12993000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#68"},{"ref":"#71","weight":-1}],"rule":"component-sum","value":367340000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#66"},{"ref":"#69","weight":-1}],"rule":"component-sum","value":525496000},"#72":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":66561000},"#73":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":500000},"#74":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":17035000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"component-sum","value":50026000},"#75":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":51950000},"#76":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":300000},"#77":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":8,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":8212000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76"},{"ref":"#77","weight":-1}],"rule":"component-sum","value":44038000},"#78":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":57139000},"#79":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":300000},"#80":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":9,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":31358000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"component-sum","value":26081000},"#81":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":213976000},"#82":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":175650000},"#83":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":38326000},"#84":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1500000},"#85":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1200000},"#86":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":300000},"#87":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":44355000},"#88":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":56605000},"#89":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":-12250000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#86"},{"ref":"#89","weight":-1}],"rule":"component-sum","value":50876000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#84"},{"ref":"#87","weight":-1}],"rule":"component-sum","value":171121000},"#90":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":42497000},"#91":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":300000},"#92":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-2127000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"component-sum","value":44924000},"#93":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":52840000},"#94":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-28194000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"component-sum","value":81034000},"#95":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":51668000},"#96":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":13,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-34516000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"component-sum","value":86184000},"#97":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":201131000},"#98":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":147005000},"#99":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":54126000},"#100":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-86363000},"#101":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-64837000},"#102":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101","weight":-1}],"rule":"quarter-from-ytd","value":-21526000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#102","weight":-1}],"rule":"component-sum","value":75652000},"#103":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1400000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#103"},{"ref":"#100","weight":-1}],"rule":"component-sum","value":288894000},"#104":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":48853000},"#105":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-15722000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"component-sum","value":64575000},"#106":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":53246000},"#107":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-9588000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"component-sum","value":62834000},"#108":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":57737000},"#109":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":17,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-22642000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"component-sum","value":80379000},"#110":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":221047000},"#111":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":159836000},"#112":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111","weight":-1}],"rule":"quarter-from-ytd","value":61211000},"#113":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-70418000},"#114":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-47952000},"#115":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":-22466000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#115","weight":-1}],"rule":"component-sum","value":83677000},"#116":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1100000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#116"},{"ref":"#113","weight":-1}],"rule":"component-sum","value":292565000},"#117":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":57847000},"#118":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-17453000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"component-sum","value":75300000},"#119":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":61674000},"#120":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-31243000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"component-sum","value":92917000},"#121":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":59840000},"#122":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":17,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-10231000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122","weight":-1}],"rule":"component-sum","value":70071000},"#123":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":244611000},"#124":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":179361000},"#125":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":65250000},"#126":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-65225000},"#127":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-58927000},"#128":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127","weight":-1}],"rule":"quarter-from-ytd","value":-6298000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#128","weight":-1}],"rule":"component-sum","value":71548000},"#129":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1100000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#129"},{"ref":"#126","weight":-1}],"rule":"component-sum","value":310936000},"#130":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":59631000},"#131":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-16943000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"component-sum","value":76574000},"#132":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":66028000},"#133":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-18840000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133","weight":-1}],"rule":"component-sum","value":84868000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":168279000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-90796000},"#134":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-359149000},"#135":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-279470000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135","weight":-1}],"rule":"quarter-from-ytd","value":-79679000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-359149000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-82244000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-57120000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-17546000},"#136":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-495188000},"#137":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-156910000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":-338278000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-495188000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-10916000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":20810000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":55734000},"#138":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":110619000},"#139":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":65628000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":44991000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":110619000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":67384000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":52408000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":46749000},"#140":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":225210000},"#141":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":166541000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":58669000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":225210000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":72057000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":104756000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":93695000},"#142":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":357483000},"#143":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":270508000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":86975000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":357483000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":107670000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":108449000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":135645000},"#144":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":481293000},"#145":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":351764000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145","weight":-1}],"rule":"quarter-from-ytd","value":129529000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":481293000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":134838000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":149705000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":40129000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-121726000},"#146":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-487730000},"#147":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-375400000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147","weight":-1}],"rule":"quarter-from-ytd","value":-112330000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-487730000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-178754000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-97289000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-57423000},"#148":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-719713000},"#149":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-333466000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":-386247000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-719713000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-40833000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-6275000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":28133000},"#150":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-2618000},"#151":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-18975000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":16357000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-2618000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":36332000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":20517000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":13730000},"#152":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":94790000},"#153":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":70579000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":24211000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":94790000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":34831000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":66623000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":57568000},"#154":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":208768000},"#155":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":159022000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":49746000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":208768000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":82547000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":99575000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":139348000},"#156":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":493503000},"#157":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":321470000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157","weight":-1}],"rule":"quarter-from-ytd","value":172033000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":493503000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":119267000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":134533000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":76142000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":72102000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":102427000},"#158":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":373671000},"#159":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":250671000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":123000000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":373671000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":30025000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-93647000},"#160":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-360192000},"#161":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-276304000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":-83888000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-360192000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-152801000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-76356000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-45442000},"#162":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-579369000},"#163":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-274599000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":-304770000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-579369000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-37966000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-2285000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":24732000},"#164":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-1793000},"#165":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-15519000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":13726000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-1793000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":27460000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":17004000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":7915000},"#166":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":76063000},"#167":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":52379000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":23684000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":76063000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":24917000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":52805000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":41355000},"#168":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":156240000},"#169":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":119077000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":37163000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":156240000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":88098000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":101358000},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":0.22},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":-0.64},"#170":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-2.48},"#171":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":145137000},"#172":{"kind":"computed","op":"product","terms":[{"ref":"#170"},{"ref":"#171"}],"value":-359939760},"#173":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":-1.9},"#174":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":145118000},"#175":{"kind":"computed","op":"product","terms":[{"ref":"#173"},{"ref":"#174"}],"value":-275724200},"#176":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#175","weight":-1}],"value":-84215560},"#177":{"kind":"computed","op":"sum","terms":[{"ref":"#171","weight":4},{"ref":"#174","weight":-3}],"rule":"unaverage-quarter","value":145194000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#176"},{"ref":"#177"}],"rule":"per-share-quarter","value":-0.5800209375043046},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-2.48},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":-1.08},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":-0.57},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":-0.36},"#178":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-3.73},"#179":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":155470000},"#180":{"kind":"computed","op":"product","terms":[{"ref":"#178"},{"ref":"#179"}],"value":-579903100},"#181":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":-2},"#182":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":145196000},"#183":{"kind":"computed","op":"product","terms":[{"ref":"#181"},{"ref":"#182"}],"value":-290392000},"#184":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#183","weight":-1}],"value":-289511100},"#185":{"kind":"computed","op":"sum","terms":[{"ref":"#179","weight":4},{"ref":"#182","weight":-3}],"rule":"unaverage-quarter","value":186292000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#184"},{"ref":"#185"}],"rule":"per-share-quarter","value":-1.5540715650698902},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-3.73},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-0.2},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":-0.01},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":0.12},"#186":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-0.01},"#187":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":193570000},"#188":{"kind":"computed","op":"product","terms":[{"ref":"#186"},{"ref":"#187"}],"value":-1935700},"#189":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":-0.08},"#190":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":193364000},"#191":{"kind":"computed","op":"product","terms":[{"ref":"#189"},{"ref":"#190"}],"value":-15469120},"#192":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#191","weight":-1}],"value":13533420},"#193":{"kind":"computed","op":"sum","terms":[{"ref":"#187","weight":4},{"ref":"#190","weight":-3}],"rule":"unaverage-quarter","value":194188000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#192"},{"ref":"#193"}],"rule":"per-share-quarter","value":0.06969235998104929},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-0.01},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":0.14},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.08},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.04},"#194":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":0.37},"#195":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":204005000},"#196":{"kind":"computed","op":"product","terms":[{"ref":"#194"},{"ref":"#195"}],"value":75481850},"#197":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":0.26},"#198":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":203954000},"#199":{"kind":"computed","op":"product","terms":[{"ref":"#197"},{"ref":"#198"}],"value":53028040},"#200":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#199","weight":-1}],"value":22453810},"#201":{"kind":"computed","op":"sum","terms":[{"ref":"#195","weight":4},{"ref":"#198","weight":-3}],"rule":"unaverage-quarter","value":204158000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#200"},{"ref":"#201"}],"rule":"per-share-quarter","value":0.10998251354343205},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":0.37},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.12},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.26},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.19},"#202":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.74},"#203":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":211164000},"#204":{"kind":"computed","op":"product","terms":[{"ref":"#202"},{"ref":"#203"}],"value":156261360},"#205":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":0.57},"#206":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":207841000},"#207":{"kind":"computed","op":"product","terms":[{"ref":"#205"},{"ref":"#206"}],"value":118469369.99999999},"#208":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#207","weight":-1}],"value":37791990.000000015},"#209":{"kind":"computed","op":"sum","terms":[{"ref":"#203","weight":4},{"ref":"#206","weight":-3}],"rule":"unaverage-quarter","value":221133000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#208"},{"ref":"#209"}],"rule":"per-share-quarter","value":0.1709016293361914},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.74},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.34},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.32},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.45},"#210":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":1.66},"#211":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":225495000},"#212":{"kind":"computed","op":"product","terms":[{"ref":"#210"},{"ref":"#211"}],"value":374321700},"#213":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":1.11},"#214":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":225075000},"#215":{"kind":"computed","op":"product","terms":[{"ref":"#213"},{"ref":"#214"}],"value":249833250.00000003},"#216":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#215","weight":-1}],"value":124488449.99999997},"#217":{"kind":"computed","op":"sum","terms":[{"ref":"#211","weight":4},{"ref":"#214","weight":-3}],"rule":"unaverage-quarter","value":226755000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#216"},{"ref":"#217"}],"rule":"per-share-quarter","value":0.548999801547926},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":1.66},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.39},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.45},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2020-12-31","value":33195000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2020-12-31","value":33195000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2021-09-30","value":44827000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2021-12-31","value":31637000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2021-12-31","value":31637000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2022-03-31","value":41096000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2022-06-30","value":61289000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2022-09-30","value":107069000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2022-12-31","value":25509000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2022-12-31","value":25509000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2023-03-31","value":35337000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2023-06-30","value":30858000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2023-09-30","value":25441000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2023-12-31","value":11161000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2023-12-31","value":11161000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2024-03-31","value":18598000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2024-06-30","value":34527000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2024-09-30","value":120947000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2024-12-31","value":10879000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2024-12-31","value":10879000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2025-03-31","value":59001000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2025-06-30","value":175509000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2025-09-30","value":218897000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2025-12-31","value":204807000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2025-12-31","value":204807000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2026-03-31","value":119951000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2026-06-30","value":223647000},"cash@FY2019":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":2,"unit":"USD","end":"2019-12-31","value":47951000},"cash@2020Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":1,"unit":"USD","end":"2020-09-30","value":40057000},"cash@2021Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":3,"unit":"USD","end":"2021-03-31","value":168166000},"cash@2021Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":4,"unit":"USD","end":"2021-06-30","value":104200000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":165699000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":165699000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2021-09-30","value":131946000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2021-12-31","value":131524000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2021-12-31","value":131524000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2022-03-31","value":143061000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2022-06-30","value":174407000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2022-09-30","value":208263000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2022-12-31","value":131036000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2022-12-31","value":131036000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2023-03-31","value":156873000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2023-06-30","value":153416000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2023-09-30","value":153272000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2023-12-31","value":174524000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2023-12-31","value":174524000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2024-03-31","value":191470000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2024-06-30","value":196079000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2024-09-30","value":269192000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2024-12-31","value":170975000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2024-12-31","value":170975000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2025-03-31","value":223808000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2025-06-30","value":368023000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2025-09-30","value":410266000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2025-12-31","value":385760000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2025-12-31","value":385760000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2026-03-31","value":323002000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2026-06-30","value":436089000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2020-12-31","value":6017558000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2020-12-31","value":6017558000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2021-09-30","value":6157501000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2021-12-31","value":6256675000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2021-12-31","value":6256675000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2022-03-31","value":6333440000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2022-06-30","value":6499244000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2022-09-30","value":6601547000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2022-12-31","value":6625363000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2022-12-31","value":6625363000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2023-03-31","value":6735302000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2023-06-30","value":6828036000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2023-09-30","value":6897063000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2023-12-31","value":7032141000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2023-12-31","value":7032141000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2024-03-31","value":7093637000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2024-06-30","value":7124253000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2024-09-30","value":7179659000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2024-12-31","value":7152537000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2024-12-31","value":7152537000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2025-03-31","value":7313084000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2025-06-30","value":7600207000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2025-09-30","value":7826875000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2025-12-31","value":8007951000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2025-12-31","value":8007951000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2026-03-31","value":8105870000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2026-06-30","value":8358157000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":443132000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":443132000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2021-09-30","value":411779000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2021-12-31","value":406252000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2021-12-31","value":406252000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2022-03-31","value":413842000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2022-06-30","value":459283000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2022-09-30","value":457167000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2022-12-31","value":457406000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2022-12-31","value":457406000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2023-03-31","value":476402000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2023-06-30","value":535324000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2023-09-30","value":523185000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2023-12-31","value":557198000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2023-12-31","value":557198000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2024-03-31","value":449519000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2024-06-30","value":441576000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2024-09-30","value":456735000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2024-12-31","value":520103000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2024-12-31","value":520103000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2025-03-31","value":522601000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2025-06-30","value":568658000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2025-09-30","value":613395000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2025-12-31","value":609510000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2025-12-31","value":609510000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2026-03-31","value":608677000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2026-06-30","value":663560000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2020-12-31","value":4536145000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2020-12-31","value":4536145000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2021-09-30","value":4802745000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2021-12-31","value":4165283000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2021-12-31","value":4165283000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2022-03-31","value":4256440000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2022-06-30","value":4420587000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2022-09-30","value":4496374000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2022-12-31","value":4501102000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2022-12-31","value":4501102000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2023-03-31","value":4573265000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2023-06-30","value":4627324000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2023-09-30","value":4680174000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2023-12-31","value":4778029000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2023-12-31","value":4778029000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2024-03-31","value":4790778000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2024-06-30","value":4756756000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2024-09-30","value":4617859000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2024-12-31","value":4542187000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2024-12-31","value":4542187000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2025-03-31","value":4578613000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2025-06-30","value":4730964000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2025-09-30","value":4841523000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2025-12-31","value":4881740000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2025-12-31","value":4881740000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2026-03-31","value":4886599000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2026-06-30","value":5055989000},"#218":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2020-12-31","value":2133330000},"#219":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":139266000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219"}],"rule":"component-sum","value":2272596000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219"}],"rule":"component-sum","value":2272596000},"#220":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2021-09-30","value":2331500000},"#221":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2021-09-30","value":31841000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221"}],"rule":"component-sum","value":2363341000},"#222":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2021-12-31","value":1775719000},"#223":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2021-12-31","value":23527000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223"}],"rule":"component-sum","value":1799246000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223"}],"rule":"component-sum","value":1799246000},"#224":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2022-03-31","value":1804082000},"#225":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2022-03-31","value":23793000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225"}],"rule":"component-sum","value":1827875000},"#226":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2022-06-30","value":1807418000},"#227":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2022-06-30","value":21727000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227"}],"rule":"component-sum","value":1829145000},"#228":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2022-09-30","value":1775248000},"#229":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2022-09-30","value":15046000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229"}],"rule":"component-sum","value":1790294000},"#230":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2022-12-31","value":1805698000},"#231":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2022-12-31","value":15224000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231"}],"rule":"component-sum","value":1820922000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231"}],"rule":"component-sum","value":1820922000},"#232":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2023-03-31","value":1824913000},"#233":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2023-03-31","value":65585000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#233"}],"rule":"component-sum","value":1890498000},"#234":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2023-06-30","value":1792373000},"#235":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2023-06-30","value":64814000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235"}],"rule":"component-sum","value":1857187000},"#236":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2023-09-30","value":1815965000},"#237":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2023-09-30","value":64033000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237"}],"rule":"component-sum","value":1879998000},"#238":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2023-12-31","value":1859027000},"#239":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2023-12-31","value":73848000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239"}],"rule":"component-sum","value":1932875000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239"}],"rule":"component-sum","value":1932875000},"#240":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2024-03-31","value":1987180000},"#241":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2024-03-31","value":23261000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241"}],"rule":"component-sum","value":2010441000},"#242":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2024-06-30","value":1830241000},"#243":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2024-06-30","value":12755000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243"}],"rule":"component-sum","value":1842996000},"#244":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2024-09-30","value":1639752000},"#245":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2024-09-30","value":12439000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245"}],"rule":"component-sum","value":1652191000},"#246":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2024-12-31","value":1513157000},"#247":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2024-12-31","value":22584000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247"}],"rule":"component-sum","value":1535741000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247"}],"rule":"component-sum","value":1535741000},"#248":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2025-03-31","value":1498106000},"#249":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2025-03-31","value":22732000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249"}],"rule":"component-sum","value":1520838000},"#250":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2025-06-30","value":1493038000},"#251":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2025-06-30","value":22873000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251"}],"rule":"component-sum","value":1515911000},"#252":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2025-09-30","value":1489908000},"#253":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2025-09-30","value":22965000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253"}],"rule":"component-sum","value":1512873000},"#254":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2025-12-31","value":1485939000},"#255":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2025-12-31","value":21848000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255"}],"rule":"component-sum","value":1507787000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255"}],"rule":"component-sum","value":1507787000},"#256":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2026-03-31","value":1482099000},"#257":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2026-03-31","value":20705000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#257"}],"rule":"component-sum","value":1502804000},"#258":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2026-06-30","value":1465999000},"#259":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2026-06-30","value":31774000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259"}],"rule":"component-sum","value":1497773000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2019-12-31","value":1750183000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2020-09-30","value":1560466000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2020-12-31","value":1481413000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2020-12-31","value":1481413000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2021-03-31","value":1325492000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2021-06-30","value":1249669000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2021-09-30","value":1201136000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2021-12-31","value":2091392000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2021-12-31","value":2091392000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2022-03-31","value":2077000000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2022-06-30","value":2078657000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2022-09-30","value":2105173000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2022-12-31","value":2124261000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2022-12-31","value":2124261000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2023-03-31","value":2162037000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2023-06-30","value":2200712000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2023-09-30","value":2216889000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2023-12-31","value":2254112000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2023-12-31","value":2254112000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2024-03-31","value":2302859000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2024-06-30","value":2367497000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2024-09-30","value":2561800000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2024-12-31","value":2610350000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2024-12-31","value":2610350000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2025-03-31","value":2734471000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2025-06-30","value":2869243000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2025-09-30","value":2985352000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2025-12-31","value":3126211000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2025-12-31","value":3126211000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2026-03-31","value":3219271000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2026-06-30","value":3302168000},"temporaryEquity@2020Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":1,"unit":"USD","end":"2020-12-31","value":0},"temporaryEquity@FY2020":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":1,"unit":"USD","end":"2020-12-31","value":0},"temporaryEquity@2021Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":1,"unit":"USD","end":"2021-09-30","value":153620000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":358718000},"#260":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-95981000},"#261":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-56165000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":-39816000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-95981000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-38156000},"#262":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":-13039000},"#263":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-38156000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":25117000},"#264":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-15322000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":-2283000},"#265":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-20029000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#264","weight":-1}],"rule":"quarter-from-ytd","value":-4707000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-20029000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":9062000},"#266":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":80325000},"#267":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":9062000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267","weight":-1}],"rule":"quarter-from-ytd","value":71263000},"#268":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":125320000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":44995000},"#269":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":200969000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#268","weight":-1}],"rule":"quarter-from-ytd","value":75649000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":200969000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":74348000},"#270":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":216291000},"#271":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":74348000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271","weight":-1}],"rule":"quarter-from-ytd","value":141943000},"#272":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":330946000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#270","weight":-1}],"rule":"quarter-from-ytd","value":114655000},"#273":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":463004000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#272","weight":-1}],"rule":"quarter-from-ytd","value":132058000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":463004000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":90407000},"#274":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":260830000},"#275":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":90407000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275","weight":-1}],"rule":"quarter-from-ytd","value":170423000},"#276":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":411976000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#274","weight":-1}],"rule":"quarter-from-ytd","value":151146000},"#277":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":575117000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#276","weight":-1}],"rule":"quarter-from-ytd","value":163141000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":575117000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":183856000},"#278":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":379554000},"#279":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":183856000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":195698000},"#280":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":630666000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#278","weight":-1}],"rule":"quarter-from-ytd","value":251112000},"#281":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":870525000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#280","weight":-1}],"rule":"quarter-from-ytd","value":239859000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":870525000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":198793000},"#282":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":408351000},"#283":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":198793000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":209558000},"#284":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":624017000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#284"}],"rule":"component-sum","value":624017000},"#285":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":265617000},"#286":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":213876000},"#287":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286","weight":-1}],"rule":"quarter-from-ytd","value":51741000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#287"}],"rule":"component-sum","value":51741000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#285"}],"rule":"component-sum","value":265617000},"#288":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":43329000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#288"}],"rule":"component-sum","value":43329000},"#289":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":121973000},"#290":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":78644000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#290"}],"rule":"component-sum","value":78644000},"#291":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":201741000},"#292":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":79768000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#292"}],"rule":"component-sum","value":79768000},"#293":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":328909000},"#294":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":127168000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#294"}],"rule":"component-sum","value":127168000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#293"}],"rule":"component-sum","value":328909000},"#295":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":110754000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#295"}],"rule":"component-sum","value":110754000},"#296":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":252640000},"#297":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":141886000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#297"}],"rule":"component-sum","value":141886000},"#298":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":409946000},"#299":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#296","weight":-1}],"rule":"quarter-from-ytd","value":157306000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#299"}],"rule":"component-sum","value":157306000},"#300":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":591178000},"#301":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#298","weight":-1}],"rule":"quarter-from-ytd","value":181232000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#301"}],"rule":"component-sum","value":181232000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#300"}],"rule":"component-sum","value":591178000},"#302":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":170814000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#302"}],"rule":"component-sum","value":170814000},"#303":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":337076000},"#304":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#302","weight":-1}],"rule":"quarter-from-ytd","value":166262000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#304"}],"rule":"component-sum","value":166262000},"#305":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":529965000},"#306":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":192889000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#306"}],"rule":"component-sum","value":192889000},"#307":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":697993000},"#308":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":168028000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"}],"rule":"component-sum","value":168028000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#307"}],"rule":"component-sum","value":697993000},"#309":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":156801000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#309"}],"rule":"component-sum","value":156801000},"#310":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":301107000},"#311":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":144306000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#311"}],"rule":"component-sum","value":144306000},"#312":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":388213000},"#313":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#310","weight":-1}],"rule":"quarter-from-ytd","value":87106000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#313"}],"rule":"component-sum","value":87106000},"#314":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":524535000},"#315":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#312","weight":-1}],"rule":"quarter-from-ytd","value":136322000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#315"}],"rule":"component-sum","value":136322000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#314"}],"rule":"component-sum","value":524535000},"#316":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":142482000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#316"}],"rule":"component-sum","value":142482000},"#317":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":364486000},"#318":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#316","weight":-1}],"rule":"quarter-from-ytd","value":222004000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#318"}],"rule":"component-sum","value":222004000},"#319":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":586980000},"#320":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":222494000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#320"}],"rule":"component-sum","value":222494000},"#321":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":891483000},"#322":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":304503000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#322"}],"rule":"component-sum","value":304503000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#321"}],"rule":"component-sum","value":891483000},"#323":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":260016000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#323"}],"rule":"component-sum","value":260016000},"#324":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":523276000},"#325":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#323","weight":-1}],"rule":"quarter-from-ytd","value":263260000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#325"}],"rule":"component-sum","value":263260000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":220468000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":61359000},"#326":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":247693000},"#327":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":188483000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":59210000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":247693000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":61206000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":57822000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":57977000},"#328":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":235124000},"#329":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":177005000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":58119000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":235124000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":58107000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":57173000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":56400000},"#330":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":228883000},"#331":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":171680000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":57203000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":228883000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":58197000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":58252000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":63618000},"#332":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":244397000},"#333":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":180067000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":64330000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":244397000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":65903000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":69714000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":69451000},"#334":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":274681000},"#335":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":205068000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335","weight":-1}],"rule":"quarter-from-ytd","value":69613000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":274681000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":70919000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":72988000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":75094000},"#336":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":296345000},"#337":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":219001000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":77344000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":296345000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":80693000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":83352000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":139405000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":145196000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#171","weight":4},{"ref":"#174","weight":-3}],"rule":"unaverage-quarter","value":145194000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":145137000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":145196000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":145196000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":145196000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#179","weight":4},{"ref":"#182","weight":-3}],"rule":"unaverage-quarter","value":186292000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":155470000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":192465000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":193692000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":198381000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#187","weight":4},{"ref":"#190","weight":-3}],"rule":"unaverage-quarter","value":194188000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":193570000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":202855000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":204821000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":204298000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#195","weight":4},{"ref":"#198","weight":-3}],"rule":"unaverage-quarter","value":204158000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":204005000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":202756000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":206044000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":214633000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#203","weight":4},{"ref":"#206","weight":-3}],"rule":"unaverage-quarter","value":221133000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":211164000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":223619000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":225511000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":226007000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#211","weight":4},{"ref":"#214","weight":-3}],"rule":"unaverage-quarter","value":226755000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":225495000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":227454000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":227337000},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2020-12-31","value":145196000},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2020-12-31","value":145196000},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2021-09-30","value":145196000},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2021-12-31","value":193060000},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2021-12-31","value":193060000},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2022-03-31","value":193060000},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2022-06-30","value":193796000},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2022-09-30","value":193991000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2022-12-31","value":194271000},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2022-12-31","value":194271000},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2023-03-31","value":194998000},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2023-06-30","value":196031000},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2023-09-30","value":196183000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2023-12-31","value":196671000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2023-12-31","value":196671000},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2024-03-31","value":198791000},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2024-06-30","value":199052000},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2024-09-30","value":206613000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2024-12-31","value":207495000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2024-12-31","value":207495000},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2025-03-31","value":217899000},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2025-06-30","value":219902000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2025-09-30","value":220262000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2025-12-31","value":221077000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2025-12-31","value":221077000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2026-03-31","value":222447000},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2026-06-30","value":223217000},"#338":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1732092000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#338"}],"rule":"component-sum","value":1732092000},"#339":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":321826000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#339"}],"rule":"component-sum","value":321826000},"#340":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1307528000},"#341":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":999380000},"#342":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":308148000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#342"}],"rule":"component-sum","value":308148000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#340"}],"rule":"component-sum","value":1307528000},"#343":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":331542000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#343"}],"rule":"component-sum","value":331542000},"#344":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":380307000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#344"}],"rule":"component-sum","value":380307000},"#345":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":402586000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#345"}],"rule":"component-sum","value":402586000},"#346":{"kind":"filed","concept":"CostsAndExpenses","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1813241000},"#347":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1114435000},"#348":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":698806000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#348"}],"rule":"component-sum","value":698806000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#346"}],"rule":"component-sum","value":1813241000},"#349":{"kind":"filed","concept":"CostsAndExpenses","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":403170000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#349"}],"rule":"component-sum","value":403170000},"#350":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":440457000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#350"}],"rule":"component-sum","value":440457000},"#351":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":440647000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#351"}],"rule":"component-sum","value":440647000},"#352":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1711938000},"#353":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1284274000},"#354":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353","weight":-1}],"rule":"quarter-from-ytd","value":427664000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#354"}],"rule":"component-sum","value":427664000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#352"}],"rule":"component-sum","value":1711938000},"#355":{"kind":"filed","concept":"CostsAndExpenses","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":443467000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#355"}],"rule":"component-sum","value":443467000},"#356":{"kind":"filed","concept":"CostsAndExpenses","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":509323000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#356"}],"rule":"component-sum","value":509323000},"#357":{"kind":"filed","concept":"CostsAndExpenses","filing":13,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":538428000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#357"}],"rule":"component-sum","value":538428000},"#358":{"kind":"filed","concept":"CostsAndExpenses","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1991383000},"#359":{"kind":"filed","concept":"CostsAndExpenses","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1491218000},"#360":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":500165000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#360"}],"rule":"component-sum","value":500165000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#358"}],"rule":"component-sum","value":1991383000},"#361":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":524660000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#361"}],"rule":"component-sum","value":524660000},"#362":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":563005000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#362"}],"rule":"component-sum","value":563005000},"#363":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":599539000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#363"}],"rule":"component-sum","value":599539000},"#364":{"kind":"filed","concept":"CostsAndExpenses","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2263512000},"#365":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1687204000},"#366":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":576308000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#366"}],"rule":"component-sum","value":576308000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#364"}],"rule":"component-sum","value":2263512000},"#367":{"kind":"filed","concept":"CostsAndExpenses","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":598371000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#367"}],"rule":"component-sum","value":598371000},"#368":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":653020000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#368"}],"rule":"component-sum","value":653020000},"#369":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":647004000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#369"}],"rule":"component-sum","value":647004000},"#370":{"kind":"filed","concept":"CostsAndExpenses","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2513962000},"#371":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1898395000},"#372":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371","weight":-1}],"rule":"quarter-from-ytd","value":615567000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"}],"rule":"component-sum","value":615567000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#370"}],"rule":"component-sum","value":2513962000},"#373":{"kind":"filed","concept":"CostsAndExpenses","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":653862000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#373"}],"rule":"component-sum","value":653862000},"#374":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":716291000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#374"}],"rule":"component-sum","value":716291000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":-265299000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-624017000},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":8.855060406625864},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":1.5799546509602598},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-39.30052374150543},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-40.53456261091633},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-91557000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-51741000},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-34.875190944942204},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-36.71745400907781},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":0.3739269563019597},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":2239401000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-361598000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-265617000},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-37.86977569094213},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-37.9797528203387},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":0.3739269563019597},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":2239401000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-81485000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-43329000},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-32.9902365843288},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-61.29250936630057},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-53527000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-78644000},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-17.673978223133975},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-23.625950301218797},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-82051000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-79768000},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-4.556929150218159},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-11.80189071265323},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":0.32042916224479634},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":2318514000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-131875000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-127168000},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-93.8284959836684},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-84.53434962055651},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":0.32374979077026084},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":1767609000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-348938000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-328909000},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-37.569657669304654},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-43.956426638382524},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":0.32374979077026084},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":1767609000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-101692000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-110754000},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-2.7828906779790645},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-9.678932528412712},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":0.34568990097670127},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":1786779000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-70623000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-141886000},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":4.5114868395094385},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-0.4953746962171584},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":0.379737547438072},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":1767856000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":-112311000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-157306000},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":11.228068761697164},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":4.982463067683896},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":0.455551253699414},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":1683225000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":-105583000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-181232000},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":9.51878219843226},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":2.904020903195777},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":0.2864763470527278},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":1795413000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-390209000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-591178000},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":6.069439803528779},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-0.09837826745610699},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":0.2864763470527278},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":1795413000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-96466000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-170814000},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":13.190538924265589},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":5.375344278468673},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":0.32928703070096266},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":1855161000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":-24319000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-166262000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":46.130265198110834},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":9.32973255882264},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":3.0270716766566204},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":0.28658532029201006},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":1826329000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":-78234000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-192889000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":45.418052999348916},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":7.988864907540795},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":1.3525822101688891},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":0.2929594694037482},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":1854557000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":-35970000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-168028000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":48.41813490231446},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":10.49846644978652},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":4.2381100648851},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":0.31321720465615455},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":1921714000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":-234989000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-697993000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":46.5679987259727},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":10.16018727840429},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":3.431527574074266},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":0.31321720465615455},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":1921714000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-66394000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-156801000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":46.054830011546514},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":12.075573513072362},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":4.175681269345436},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":0.42594417588578015},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":1991843000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":26117000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-144306000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":46.76089199578891},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":15.687648724618539},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":7.907769396535587},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":0.4440436074424335},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":1808469000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":64040000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-87106000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":46.46338754302299},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":13.515638298179258},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":5.965518136733052},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":0.5893833404490569},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":1531244000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":26819000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-136322000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":48.15531228751529},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":13.11280403688923},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":5.60288745527927},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":0.32873296250934914},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":1524862000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":50582000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-524535000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":46.874335891522115},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":13.639209536836203},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":5.961094927689675},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":0.32873296250934914},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":1524862000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":41374000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-142482000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":47.45531775066887},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":15.249822602370116},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":10.784359548524803},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":0.4282578869921795},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":1461837000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":-26306000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-222004000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":46.95450504222759},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":14.242076827815708},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":9.46880306355216},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":0.6471780929838321},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":1340402000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":28618000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-222494000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":47.06081525690316},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":17.33152409317587},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":13.087220452591136},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":0.6688447085483253},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":1293976000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":-64644000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-304503000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":49.08427907276378},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":17.384202840976197},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":16.50793991646714},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":0.6329018391822939},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":1302980000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":-20958000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-891483000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":47.63013499685336},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":16.06851503461308},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":12.475431974906979},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":0.6329018391822939},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":1302980000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-61223000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-260016000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":48.4336249524534},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":17.09623430962343},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":11.170026626093572},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":0.5306624038693757},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":1382853000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":-53702000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-263260000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":47.60576261322223},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":17.28703134887459},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":11.704211104901177},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":0.6571960335161854},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":1274126000},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-13.960379315407359},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-40.07414572655371},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-38.128005786716066},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-32.68578167494324},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-16.562237961304135},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-21.30973405360482},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-36.57829627657214},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-26.473745744670357},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-25.925038367996244},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-15.310655217043493},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-22.62596674731708},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-22.33828056404777},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-21.409975106402708},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-18.883392613501783},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-4.329296406999079},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-13.369288266627022},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-6.436616240243078},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-10.601359834665182},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-11.126547425328926},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":3.9111298803014853},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":9.237861962915842},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":4.043372135272576},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":1.9298777754249818},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":5.859999631749431},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-3.45463833721399},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":3.6565561318036566},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-8.675929007805705},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-0.6997067027682117},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-7.762520603524788},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-6.201183377290427},"#375":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":3754009000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#375"}],"scale":100,"value":60.537841012102},"#376":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":3754009000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#376"}],"scale":100,"value":60.537841012102},"#377":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":3564477000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#377"}],"scale":100,"value":66.30260203670834},"#378":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":3890638000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#378"}],"scale":100,"value":46.245525798082475},"#379":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":3890638000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#379"}],"scale":100,"value":46.245525798082475},"#380":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":3904875000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#380"}],"scale":100,"value":46.8100771471558},"#381":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":3907802000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#381"}],"scale":100,"value":46.80751481267475},"#382":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":3895467000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#382"}],"scale":100,"value":45.958392151698376},"#383":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":3945183000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#383"}],"scale":100,"value":46.15557757396805},"#384":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":3945183000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#384"}],"scale":100,"value":46.15557757396805},"#385":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":4052535000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#385"}],"scale":100,"value":46.649763666445814},"#386":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":4057899000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#386"}],"scale":100,"value":45.76720613302599},"#387":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":4096887000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#387"}],"scale":100,"value":45.88845140224761},"#388":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":4186987000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#388"}],"scale":100,"value":46.163864373116034},"#389":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":4186987000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#389"}],"scale":100,"value":46.163864373116034},"#390":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":4313300000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#390"}],"scale":100,"value":46.61027519532608},"#391":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":4210493000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#391"}],"scale":100,"value":43.77150134200437},"#392":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":4213991000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#392"}],"scale":100,"value":39.207274054453364},"#393":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":4146091000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#393"}],"scale":100,"value":37.04069688774318},"#394":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":4146091000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#394"}],"scale":100,"value":37.04069688774318},"#395":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":4255309000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#395"}],"scale":100,"value":35.7397782393711},"#396":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":4385154000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#396"}],"scale":100,"value":34.56916222326514},"#397":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":4498225000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#397"}],"scale":100,"value":33.632666218341676},"#398":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":4633998000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#398"}],"scale":100,"value":32.53749785822092},"#399":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":4633998000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#399"}],"scale":100,"value":32.53749785822092},"#400":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":4722075000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#400"}],"scale":100,"value":31.825076899456278},"#401":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":4799941000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#401"}],"scale":100,"value":31.20398771568234},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"totalAssets@FY2020"}],"scale":100,"value":-5.985683893699072},"#402":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-358487000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#402"},{"ref":"totalAssets@2021Q3"}],"scale":100,"value":-5.821956017546729},"#403":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":-579369000},"#404":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":6137116500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#403"},{"ref":"#404"}],"scale":100,"value":-9.440410655394924},"#405":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":6137116500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#405"}],"scale":100,"value":-9.440410655394924},"#406":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-464534000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#406"},{"ref":"totalAssets@2022Q1"}],"scale":100,"value":-7.334623837914308},"#407":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":-390463000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#407"},{"ref":"totalAssets@2022Q2"}],"scale":100,"value":-6.007821832816247},"#408":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":-320289000},"#409":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":6379524000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#408"},{"ref":"#409"}],"scale":100,"value":-5.020578337819562},"#410":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":-1793000},"#411":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":6441019000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#410"},{"ref":"#411"}],"scale":100,"value":-0.027837210230244623},"#412":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":6441019000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#412"}],"scale":100,"value":-0.027837210230244623},"#413":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":63633000},"#414":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":6534371000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#413"},{"ref":"#414"}],"scale":100,"value":0.9738198213722484},"#415":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":82922000},"#416":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":6663640000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#415"},{"ref":"#416"}],"scale":100,"value":1.2443949553097107},"#417":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":66105000},"#418":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":6749305000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#417"},{"ref":"#418"}],"scale":100,"value":0.9794341787784075},"#419":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":76063000},"#420":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":6828752000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#419"},{"ref":"#420"}],"scale":100,"value":1.1138638509642758},"#421":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":6828752000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#421"}],"scale":100,"value":1.1138638509642758},"#422":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":73520000},"#423":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":6914469500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#422"},{"ref":"#423"}],"scale":100,"value":1.0632775225922972},"#424":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":109321000},"#425":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":6976144500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#424"},{"ref":"#425"}],"scale":100,"value":1.5670690307518715},"#426":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":142761000},"#427":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":7038361000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#426"},{"ref":"#427"}],"scale":100,"value":2.0283273335937158},"#428":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":156240000},"#429":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":7092339000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#428"},{"ref":"#429"}],"scale":100,"value":2.2029403839833375},"#430":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":7092339000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#430"}],"scale":100,"value":2.2029403839833375},"#431":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":207465000},"#432":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":7203360500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#431"},{"ref":"#432"}],"scale":100,"value":2.880114080088037},"#433":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":226762000},"#434":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":7362230000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#433"},{"ref":"#434"}],"scale":100,"value":3.0800722063831203},"#435":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":287834000},"#436":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":7503267000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#435"},{"ref":"#436"}],"scale":100,"value":3.836115654687485},"#437":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":373671000},"#438":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":7580244000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#437"},{"ref":"#438"}],"scale":100,"value":4.92953788822629},"#439":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":7580244000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#439"}],"scale":100,"value":4.92953788822629},"#440":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":385627000},"#441":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":7709477000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#440"},{"ref":"#441"}],"scale":100,"value":5.001986516076252},"#442":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":414883000},"#443":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":7979182000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#442"},{"ref":"#443"}],"scale":100,"value":5.199568076025838},"#444":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":1675030500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#444"}],"scale":100,"value":1.792504673795492},"#445":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":1615798000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#445"}],"scale":100,"value":-22.291895397815818},"#446":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-406692000},"#447":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":1450673000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#446"},{"ref":"#447"}],"scale":100,"value":-28.034712164629795},"#448":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":1380801000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#402"},{"ref":"#448"}],"scale":100,"value":-25.96224944796535},"#449":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":1786402500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#403"},{"ref":"#449"}],"scale":100,"value":-32.432164643746304},"#450":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":1786402500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#450"}],"scale":100,"value":-32.432164643746304},"#451":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":1701246000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#406"},{"ref":"#451"}],"scale":100,"value":-27.305516074688786},"#452":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":1664163000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#407"},{"ref":"#452"}],"scale":100,"value":-23.46302615789439},"#453":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":1653154500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#408"},{"ref":"#453"}],"scale":100,"value":-19.37441418814757},"#454":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":2107826500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#410"},{"ref":"#454"}],"scale":100,"value":-0.0850639272255093},"#455":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":2107826500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#455"}],"scale":100,"value":-0.0850639272255093},"#456":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":2119518500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#413"},{"ref":"#456"}],"scale":100,"value":3.002238480107628},"#457":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":2139684500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#415"},{"ref":"#457"}],"scale":100,"value":3.875431167538953},"#458":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":2161031000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#417"},{"ref":"#458"}],"scale":100,"value":3.0589565813725024},"#459":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":2189186500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#419"},{"ref":"#459"}],"scale":100,"value":3.474486984092036},"#460":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":2189186500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#460"}],"scale":100,"value":3.474486984092036},"#461":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":2232448000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#422"},{"ref":"#461"}],"scale":100,"value":3.2932458001261398},"#462":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":2284104500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#424"},{"ref":"#462"}],"scale":100,"value":4.786164555956175},"#463":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":2389344500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#426"},{"ref":"#463"}],"scale":100,"value":5.974902321536304},"#464":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":2432231000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#428"},{"ref":"#464"}],"scale":100,"value":6.423731956380788},"#465":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":2432231000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#465"}],"scale":100,"value":6.423731956380788},"#466":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":2518665000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#431"},{"ref":"#466"}],"scale":100,"value":8.23710179797631},"#467":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":2618370000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#433"},{"ref":"#467"}],"scale":100,"value":8.660426142982084},"#468":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":2773576000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#435"},{"ref":"#468"}],"scale":100,"value":10.377721757038568},"#469":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":2868280500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#437"},{"ref":"#469"}],"scale":100,"value":13.027700742657492},"#470":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":2868280500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#470"}],"scale":100,"value":13.027700742657492},"#471":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":2976871000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#440"},{"ref":"#471"}],"scale":100,"value":12.954105166129134},"#472":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":3085705500},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#442"},{"ref":"#472"}],"scale":100,"value":13.445320689223259},"#473":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-951992000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#473"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-50.09506038557734},"#474":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":154010000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#474"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":66.662338224473},"#475":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":132059000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#475"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":57.80171489348665},"#476":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":369674000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#476"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":38.979564077230734},"#477":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":142956000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#477"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":57.343420324270554},"#478":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":138080000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#478"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":42.72449077469081},"#479":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":111341000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#479"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":28.916735923540404},"#480":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":112127000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#480"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":31.100774419739928},"#481":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":504504000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#481"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":38.27645777521844},"#482":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":118597000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#482"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":30.234745853452093},"#483":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":100464000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#483"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":21.780010276044038},"#484":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":88796000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#484"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":17.888678253196645},"#485":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":86179000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#485"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":18.232960616094186},"#486":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":394036000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#486"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":21.61995482171477},"#487":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":85866000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#487"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":16.808423591223274},"#488":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":106030000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#488"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":18.875582796747903},"#489":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":108057000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#489"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":18.465694994847716},"#490":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":104449000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#490"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":18.690523482823163},"#491":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":404402000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#491"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":18.244305562635986},"#492":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":109324000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#492"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":18.320912593406934},"#493":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":93708000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#493"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":14.033164560374157},"#494":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":89415000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#494"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":12.898242152000616},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":81813000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#495"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":12.334554028974054},"#496":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":374260000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#496"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":14.279309956714915},"#497":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":82659000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#497"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":11.707393763251716},"#498":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":104527000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#498"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":13.72701974735675},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2018-12-31","value":1599878000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2020-06-30","value":1651677000}},"quality":[{"metric":"dilutedShares","periodKey":"2021Q3","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 11 of 18 period(s), by up to 13.1% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}